Question: Please assist as I need help with HW Question. Our company is considering an expansion into a new product area.The company has collected the following
Please assist as I need help with HW Question.
Our company is considering an expansion into a new product area.The company has collected the following information about the proposed product.(Note: You may or may not need to use all of this information, use only the information that is relevant.)
- The project has an anticipated economic life of 5 years.
- The company will have to purchase a new machine to produce the product. The machine has an up-front cost (T = 0) of $750,000.The machine will be depreciated on a straight-line basis over 5 years (that is, the company's depreciation expense will be $150,000 in each of the first five years (T = 1, 2, 3, 4, and 5).The company anticipates that the machine will last for at least five years, and that after five years, its before-tax salvage value will equal $100,000.
- If the company goes ahead with the project, it will have an effect on the company's net working capital. At the outset, T = 0, inventory will increase by $50,000 and accounts payable will increase by $30,000.At T = 5, the net working capital will be recovered after the project is completed.
- The project is expected to produce EBIT of $200,000 the first year (T = 1), $300,000 the second and third years (T = 2 and 3), $200,000 the fourth year (T = 4), and $150,000 the final year (T = 5). These values already include operating costs that are expected to equal 50 percent of sales revenue and depreciation expense.
- The company's interest expense each year will be $80,000.
- Because of synergies, the new project is expected to increase the after-tax cash flows of the company's existing products by $25,000 a year (T = 1, 2, 3, 4, and 5) and this is considered to be incremental to this particular project.
- The company's overall WACC is 12 percent. However, the proposed project is less risky than the average project, leading the firm to use a WACC of 10 percent for this project.
- The company's tax rate is 40 percent.
What are the NPV and the IRR for this project?
Group of answer choices
NPV = $465,703.83 and IRR = 30.05%
NPV = $467,227.83 and IRR = 30.45%
NPV = $469,652.83 and IRR = 30.85%
NPV = $471,386.83 and IRR = 31.25%
NPV = $473,993.83 and IRR = 31.65%
Step by Step Solution
There are 3 Steps involved in it
1 Expert Approved Answer
Step: 1 Unlock
Question Has Been Solved by an Expert!
Get step-by-step solutions from verified subject matter experts
Step: 2 Unlock
Step: 3 Unlock
