Dee's Forest Service Supplies is looking to expand its business. The new business is expected to generate $2.75 million per year in sales over the next 5 years. Annual costs would increase by $2.5 million. An investment in working capital of $90,000 would have to be made initially. The machinery (CCA rate of 30%) would cost $550,000, with additional costs of $45,000 to be incurred for setup and training. They also estimate that it would be possible to sell the equipment for 20% of its initial value at the end of 5 years. The company would set up operations in a building it does not use but currently rents out for $70,000 per year. If the firm's cost of capital is 13% and its marginal tax rate is 35%, should it proceed with this new business? 12 marks Tax Rate Equipment cost Setup and training Investment in NWC A. Initial Investment Summary Initial Investment PV of Cash Flows After Tax PV of CCA Tax Shield PV of Ending Cash Flows NPV Proceed with Project? 2 3 4 5 Yr Sales Less forgone rental Income Costs Project cash flows before tax Tax Project cash flows after tax B. PV of Cash Flows After Tax C. PV of CCA tax shield formula (if asset class remains open after asset is sold) (CdTY1+0.5 1 PV = r+d) 1+r r+d/ (1+r)" C = Capital Cost d = CCA rate for asset class T = Corporate tax rate r = cost of capital rate S = Salvage value of asset n=# years C. PV of CCA Tax Shield #DIV/0! SATY Salvage value Retum of NWC Total ending cashflow D. PV of ending cash flows Why are interest and sunk costs not included but opportunity costs and externalities are included in the NPV approach to project analysis? 2 marks Dee's Forest Service Supplies is looking to expand its business. The new business is expected to generate $2.75 million per year in sales over the next 5 years. Annual costs would increase by $2.5 million. An investment in working capital of $90,000 would have to be made initially. The machinery (CCA rate of 30%) would cost $550,000, with additional costs of $45,000 to be incurred for setup and training. They also estimate that it would be possible to sell the equipment for 20% of its initial value at the end of 5 years. The company would set up operations in a building it does not use but currently rents out for $70,000 per year. If the firm's cost of capital is 13% and its marginal tax rate is 35%, should it proceed with this new business? 12 marks Tax Rate Equipment cost Setup and training Investment in NWC A. Initial Investment Summary Initial Investment PV of Cash Flows After Tax PV of CCA Tax Shield PV of Ending Cash Flows NPV Proceed with Project? 2 3 4 5 Yr Sales Less forgone rental Income Costs Project cash flows before tax Tax Project cash flows after tax B. PV of Cash Flows After Tax C. PV of CCA tax shield formula (if asset class remains open after asset is sold) (CdTY1+0.5 1 PV = r+d) 1+r r+d/ (1+r)" C = Capital Cost d = CCA rate for asset class T = Corporate tax rate r = cost of capital rate S = Salvage value of asset n=# years C. PV of CCA Tax Shield #DIV/0! SATY Salvage value Retum of NWC Total ending cashflow D. PV of ending cash flows Why are interest and sunk costs not included but opportunity costs and externalities are included in the NPV approach to project analysis? 2 marks