Module 12 Assignment Using NPV, evaluate an investment in a hog farrow-to-finish enterprise. It is a small, capital-intensive system that utilizes the latest technology in feed distribution, waste disposal, and animal care. The system has a capacity of 400 litters per year with 200 sows farrowing every six months. The litters can be sold for $1250 each at a cost of $1,000. Assume a cash purchase of the buildings, equipment, and livestock using the investor's equity capital. Given the above and following information, fill out the following table with your calculations. Round to the nearest dollar. Initial Investment $460,000 Buildings $60,000 Equipment $60,000 Breeding Livestock The breeding livestock fall in the five-year class for tax depreciation purposes while the buildings and equipment are in the fourteen-year class. Depreciation is calculated using straight line depreciation methods and assuming no salvage value. The government has offered an incentive to encourage investment in buildings and equipment. Depreciation on buildings and equipment can be accelerated to their typical useful life. Planning Horizon The investor uses a 10-year planning horizon. Terminal Value The terminal value in year 10 is projected to be $50,000 and is fully taxable. Required rate-of-return The investor stipulates a required rate-of-return of 10 percent. Net Cash Flows Net cash flows to the investor are determined by deducting projected operating expenses and income tax obligations from projected operating receipts in each year of the planning period. Remember that depreciation is a NONCASH expense that is used for calculating income taxes only. The initial investment is a negative cash outflow at present. The terminal value is considered part of the cash flow in the final period. In response to inflation, both the operating receipts and expenses are projected to increase at 3 percent per year. For simplicity, an income tax rate of 20 percent is assumed. When completed with your calculations explain why this is or is not a good investment. PART A: Investment Data Initial Investment 5-Year property 14-year property Terminal Value Growth Rate in Receipts & Expenses Income Tax Rate Number of Litters Gross Income/Litter Direct Cost/Litter Discount Rate PART B: Net Cash Flows Year 5 0 2 3 10 Item Operating Receipts Terminal Value Total Cash Inflow Initial Outlay Operating Expenses Depreciation Taxable income Income Taxes Total Cash Outflow Net Cash Flow PARTC: Net Present Value Present Value Factor (use 4 decimals) Present Value Year Cash Flow Explain why this is or is not a good investment 0 1 2 3 4 5 6 7 8 9 10 Net Present Value Benefit/Cost Ratio Module 12 Assignment Using NPV, evaluate an investment in a hog farrow-to-finish enterprise. It is a small, capital-intensive system that utilizes the latest technology in feed distribution, waste disposal, and animal care. The system has a capacity of 400 litters per year with 200 sows farrowing every six months. The litters can be sold for $1250 each at a cost of $1,000. Assume a cash purchase of the buildings, equipment, and livestock using the investor's equity capital. Given the above and following information, fill out the following table with your calculations. Round to the nearest dollar. Initial Investment $460,000 Buildings $60,000 Equipment $60,000 Breeding Livestock The breeding livestock fall in the five-year class for tax depreciation purposes while the buildings and equipment are in the fourteen-year class. Depreciation is calculated using straight line depreciation methods and assuming no salvage value. The government has offered an incentive to encourage investment in buildings and equipment. Depreciation on buildings and equipment can be accelerated to their typical useful life. Planning Horizon The investor uses a 10-year planning horizon. Terminal Value The terminal value in year 10 is projected to be $50,000 and is fully taxable. Required rate-of-return The investor stipulates a required rate-of-return of 10 percent. Net Cash Flows Net cash flows to the investor are determined by deducting projected operating expenses and income tax obligations from projected operating receipts in each year of the planning period. Remember that depreciation is a NONCASH expense that is used for calculating income taxes only. The initial investment is a negative cash outflow at present. The terminal value is considered part of the cash flow in the final period. In response to inflation, both the operating receipts and expenses are projected to increase at 3 percent per year. For simplicity, an income tax rate of 20 percent is assumed. When completed with your calculations explain why this is or is not a good investment. PART A: Investment Data Initial Investment 5-Year property 14-year property Terminal Value Growth Rate in Receipts & Expenses Income Tax Rate Number of Litters Gross Income/Litter Direct Cost/Litter Discount Rate PART B: Net Cash Flows Year 5 0 2 3 10 Item Operating Receipts Terminal Value Total Cash Inflow Initial Outlay Operating Expenses Depreciation Taxable income Income Taxes Total Cash Outflow Net Cash Flow PARTC: Net Present Value Present Value Factor (use 4 decimals) Present Value Year Cash Flow Explain why this is or is not a good investment 0 1 2 3 4 5 6 7 8 9 10 Net Present Value Benefit/Cost Ratio