# Question: You are evaluating a project for a small manufacturing firm

You are evaluating a project for a small manufacturing firm. The firm has provided the following data: the initial cost of the project is $2,500; the CCA rate is 10 percent; tax rate is 25 percent; and the cash flow in the first year is $700. Cash flows are expected to increase at 5 percent a year for four years. At the end of the fourth year, the project will end and the machinery acquired to start the project will be scrapped (zero salvage). The asset class is large and will continue. The appropriate discount rate is 7 percent.

a. Calculate beginning UCC, CCA, ending CCA, and after-tax cash flow in each year. Calculate the NPV of this project.

b. You have also obtained the following information about the best- and worst-case scenarios. In the best case, the cash flow in the first year will be $900 and will grow at 8 percent a year. In the worst case, the cash flow in the first year will be $300 and will grow at 2 percent a year. The base case was presented above. The probability of the worst case is 30 percent, best case is 15 percent, and base case is 55 percent. Calculate the expected NPV of the project.

c. You are not very confident about the growth rate assumption and the initial cash flow estimate. Do a sensitivity analysis to assess the impact of possible errors in those estimates.

Assume that growth rates could be 3 percent, 5 percent, or 7 percent and the initial cash flow could be $400, $700, or $1,000.

d. Using the base case estimates, determine the NPV break-even initial cash flow.

a. Calculate beginning UCC, CCA, ending CCA, and after-tax cash flow in each year. Calculate the NPV of this project.

b. You have also obtained the following information about the best- and worst-case scenarios. In the best case, the cash flow in the first year will be $900 and will grow at 8 percent a year. In the worst case, the cash flow in the first year will be $300 and will grow at 2 percent a year. The base case was presented above. The probability of the worst case is 30 percent, best case is 15 percent, and base case is 55 percent. Calculate the expected NPV of the project.

c. You are not very confident about the growth rate assumption and the initial cash flow estimate. Do a sensitivity analysis to assess the impact of possible errors in those estimates.

Assume that growth rates could be 3 percent, 5 percent, or 7 percent and the initial cash flow could be $400, $700, or $1,000.

d. Using the base case estimates, determine the NPV break-even initial cash flow.

**View Solution:**## Answer to relevant Questions

Explain how real option valuation (ROV) is applied.GG Inc. is now considering replacing some old equipment. The market price of the old equipment is $50,000 and the salvage value at the end of five years is $15,000. The new equipment will cost $100,000 and could be sold at ...Julius is a shareholder in a public corporation, which has recently acquired another company, and the consequences for the bidding firm have been catastrophic. Julius is suing the bidderâ€™s board of directors for breach of ...Describe the financing synergies of M&A.A bidder paid $1,250 for a target. The targetâ€™s market asset is $2,000 and market liability is $1,050. What is the goodwill created during the acquisition?Post your question