excel solution

Merge & Center - Bad Nom Normal Formatting Table Styles Alignment Number Cris M N O P R S U H K 41. Project Analysis Benson Enterprises is evaluating alternative uses for a three-story manufacturing and warehousing building that it has purchased for $2.8 million. The company can continue to rent the building to the present occupants for $85.000 per year. The present occupants have indicated an interest in staying in the building for at least another 15 years. Alternatively, the company could modify the existing structure and use it for its own manufacturing and warehousing needs. Benson's production engineer feels the building could be adapted to handle one of two new product lines. The cost and revenue data for the two product alternatives are as follows: Product A Product B Initial cash outlay for building modifications $148.000 $170,000 Initial cash outlay for equipment 305,000 365,000 Annual pretax cash revenues (generated for 15 years) 395.000 484.000 Annual pretax expenditures (generated for 15 years) 235,000 295,000 The building will be used for only 15 years for either Product A or Product B. After 15 years, the building will be too small for efficient production of either product line. At that time. Benson plans to rent the building to firms similar to the current occupants. To rent the building again, Benson will need to restore the building to its present layout. The estimated cash cost of restoring the building if Product A has been undertaken is $85,000. If Product B has been manufactured, the cash cost will be $100,000. These cash costs can be deducted for tax purposes in the year the expenditures occur. Benson will depreciate the original building shell over a 39-year life to zero, regardless of which alternative it chooses. The building modifications and equipment purchases for either product are estimated to have a 15-year life. They will be depreciated by the straight-line method. The firm's tax rate is 21 percent, and its required rate of return on such investments is 12 percent Assume all cash flows occur at the end of the year. The initial outlays for modifications and equipment will occur today and the restoration outlays will occur at the end of Year 15. Which use of the building would you recommend to management? D B Rent building: Rent Taxes Net income NPV Year 1-14 Year 15 Product A: Revenue Expenditures Depreciation Restoration cost EBT Tax NI OCF NPV $ 5 Year 1-14 Year 15 Product B: Revenue Expenditures Depreciation Restoration cost Tax Expenditures Depreciation Restoration cost EBT Tax NI OCF NPV $ Year 1-14 Year 15 Product B: Revenue Expenditures Depreciation Restoration cost EBT Tax NI OCF NPV Incremental NPV Product A minus rent Product B minus rent