
Concept explainers
Abandonment Decisions [LO5] Consider the following project of Hand Clapper, Inc. The company is considering a four-year project to manufacture clap-command garage door openers. This project requires an initial investment of $12 million that will be
Year | Market Value (millions) |
1 | $8.20 |
2 | 6.20 |
3 | 4.70 |
4 | .00 |
a. Assuming the company operates this project for four years, what is the
b. Now compute the project NPV assuming the project is abandoned after only one year, after two years, and after three years. What economic life for this project maximizes its value to the firm? What does this problem tell you about not considering abandonment possibilities when evaluating projects?
a)

To find: The net present value
Introduction:
The variations between the present value of the cash outflows and the present value of the cash inflows are the net present value. In capital budgeting the net present value is utilized to analyze the profitability of a project or investment.
Answer to Problem 22QP
The net present value is $1,001,414.16.
Explanation of Solution
Given information:
Company HC considers the following project. The company is considering a 4 year project to produce clap-command garage door openers. The initial investment of the project is $12 million that has a straight line depreciation to zero over the project’s life. The initial investment in the net working capital that is essential to support the spare parts inventory is $900,000 and this cost is recoverable at the project’s end.
The company has a belief that it can generate a pretax revenue of $9.1 million and it will have a pretax operating cost of $3.7 million. The tax rate is 38% and the discount rate is 13%. The market value of the equipments over the life cycle of the project is as follows:
- The first year’s market value is $8.20 million
- The second year’s market value is $6.20 million
- The third year’s market value is $4.70 million
- The fourth market value is $0
Formula to calculate depreciation:
Computation of the depreciation:
It is given that investment is $12,000,000 and life of project is 4years. Depreciation is found using straight-line method.
Hence, annual depreciation is $3,000,000.
Computation of the cash flow for the year:
The depreciation is 3,000,000, initial investment is 12,000,000, investment in working capital is $900,000, sales are $9,100,000, tax rate is 38%, and discount rate is 13%.
The cash flow of the project is calculated with the bottom-up approach.
Year | 0 | 1 | 2 | 3 | 4 |
Sales | $9,100,000 | $9,100,000 | $9,100,000 | $9,100,000 | |
(-) Operating costs | 37,00,000 | 37,00,000 | 37,00,000 | 37,00,000 | |
(-) Depreciation | 30,00,000 | 30,00,000 | 30,00,000 | 30,00,000 | |
EBT | $2,400,000 | $2,400,000 | $2,400,000 | $2,400,000 | |
(-) Tax (38% of EBT) | 9,12,000 | 9,12,000 | 9,12,000 | 9,12,000 | |
Net income | $1,488,000 | $1,488,000 | $1,488,000 | $1,488,000 | |
+Depreciation | 30,00,000 | 30,00,000 | 30,00,000 | 30,00,000 | |
Operating CF | $4,488,000 | $4,488,000 | $4,488,000 | $4,488,000 | |
Change in NWC | –$900,000 | 0 | 0 | 0 | $900,000 |
Capital spending (Initial investment) | –$12,000,000 | 0 | 0 | 0 | 0 |
Total cash flow | –$12,900,000 | $4,488,000 | $4,488,000 | $4,488,000 | $5,388,000 |
Formula to calculate the net present value:
Note: The net present value is calculated by the above formula and this formula. PVIFA is the present value interest factor of annuity.
Computation of the net present value:
Note: The value of the PVIFA at 13% for 3 years is 2.3612.
Hence, the net present value is $1,001,572.
b)

To find: The net present value of the project if it is abandoned after a year, after two years, and after three years also determine the economic life of the project.
Introduction:
The cash value or the equivalent value that are associated with an asset is the abandonment value and it is also known as the liquidation value. The abandonment value is significant for a firm at the time of analyzing the profitability of a specific project or asset and taking decisions on whether it has to be maintained or abandoned.
Answer to Problem 22QP
The net present value of the project if it abandons within a year is - $606,194.6903, after 2 years is $87,266.0349, and after 3 years $1,130,212.4322.
Explanation of Solution
Given information:
Computation of the net present value of the project if it abandons within a year:
It is given that depreciation is 3,000,000, initial investment is 12,000,000, investment in working capital is $900,000, sales is $9,100,000, tax rate is 38%, and discount rate is 13%.
Year | 0 | 1 |
Sales | $9,100,000 | |
(-) Operating costs | 37,00,000 | |
(-) Depreciation | 30,00,000 | |
EBT | $2,400,000 | |
(-) Tax (38% of EBT) | 9,12,000 | |
Net income | $1,488,000 | |
+Depreciation | 30,00,000 | |
Operating CF | $4,488,000 | |
Change in NWC | –$900,000 | $900,000 |
Capital spending | –$12,000,000 | $8,504,000 |
(Initial investment) | ||
Total cash flow | –$12,900,000 | $13,892,000 |
Note: The capital spending that refers to the initial investment is the value of the equipment after tax (computed below).
Formula to calculate the book value of the equipment:
Computation of the book value of the equipment:
Hence, book value of equipment is $9,000,000.
Formula to calculate the tax of the equipment:
Computation of the tax of the equipment:
It is given that book value of equipment is $9,000,000, market value of equipment is $8,200,000, and tax rate is 38%.
Tax on equipment is book value minus market value multiplied with tax rate.
Hence, tax on equipment after one year is $304,000.
Formula to calculate the value of the equipment after tax:
Computation of the equipment value after tax:
It is given that market value of equipment is $8,200,000 and tax on equipment is $304,000.
Value of equipment after tax is market value of equipment plus tax on equipment.
Hence, value of equipment after tax is $8,504,000.
Formula to calculate the net present value:
Computation of the net present value:
It is given that cash inflow for the first year is $13,892,000, cash outflow is $12,900,000, cost of capital (r) is 13%, and time period (t) is 1year.
Hence, the net present value of the project is - $606,194.6903.
Computation of the net present value of the project if it abandons after 2 years:
It is given that depreciation is $3,000,000, initial investment is $12,000,000, investment in working capital is $900,000, sales is $9,100,000, tax rate is 38%, and discount rate is 13%.
Year | 0 | 1 | 2 |
Sales | $9,100,000 | $9,100,000 | |
(-) Operating costs | 37,00,000 | 37,00,000 | |
(-) Depreciation | 30,00,000 | 30,00,000 | |
EBT | $2,400,000 | $2,400,000 | |
(-) Tax (38% of EBT) | 9,12,000 | 9,12,000 | |
Net income | $1,488,000 | $1,488,000 | |
+Depreciation | 30,00,000 | 30,00,000 | |
Operating CF | $4,488,000 | $4,488,000 | |
Change in NWC | –$900,000 | 0 | $900,000 |
Capital spending (Initial investment) | –$12,000,000 | 0 | $6,124,000 |
Total cash flow | –$12,900,000 | $4,488,000 | $11,512,000 |
Note: The capital spending that refers to the initial investment is the value of the equipment after tax (computed below).
Computation of the equipment’s book value:
It is given that initial investment is $12,000,000, life is expected to be completed by the project is 2years, and total life of the project is 4years.
Hence, book value of equipment is $6,000,000.
Computation of the tax of the equipment:
It is given that book value of equipment is $6,000,000, market value of equipment is $6,200,000, and tax rate is 38%.
Tax on equipment is book value minus market value multiplied with tax rate.
Hence, value of equipment after two years is - $76,000.
Computation of the equipment’s value after tax:
It is given that market value of equipment is $6,200,000 and tax on equipment is $76,000.
Value of equipment after tax is market value of equipment plus tax on equipment
Hence, value of equipment after tax is $6,124,000.
Computation of the net present value:
It is given that cash inflow for the first year is $4,488,000, for second year is 11,512,000, cash outflow is $12,900,000, cost of capital (r) is 13%, and time period (t) is 1year.
Hence, value of equipment after tax is $87,266.0349.
Computation of the net present value if the abandonment of the project takes place after 3 years:
It is given that depreciation is 3,000,000, initial investment is 12,000,000, investment in working capital is $900,000, sales is $9,100,000, tax rate is 38%, and discount rate is 13%.
Year | 0 | 1 | 2 | 3 |
Sales | $9,100,000 | $9,100,000 | $9,100,000 | |
(-) Operating costs | 37,00,000 | 37,00,000 | 37,00,000 | |
(-) Depreciation | 30,00,000 | 30,00,000 | 30,00,000 | |
EBT | $2,400,000 | $2,400,000 | $2,400,000 | |
(-) Tax (38% of EBT) | 9,12,000 | 9,12,000 | 9,12,000 | |
Net income | $1,488,000 | $1,488,000 | $1,488,000 | |
+Depreciation | 30,00,000 | 30,00,000 | 30,00,000 | |
Operating CF | $4,488,000 | $4,488,000 | $4,488,000 | |
Change in NWC | –$900,000 | 0 | 0 | $900,000 |
Capital spending (Initial investment) | –$12,000,000 | 0 | 0 | $4,054,000 |
Total cash flow | –$12,900,000 | $4,488,000 | $4,488,000 | $9,442,000 |
Note: The capital spending that refers to the initial investment is the value of the equipment after tax (computed below).
Computation of the book value:
It is given that initial investment is $12,000,000, life completed by the project is 3years, and total life of the project is 4years.
Hence, book value of equipment is $3,000,000.
Computation of the equipment’s tax:
It is given that book value of equipment is $3,000,000, market value of equipment is $4,700,000, and tax rate is 38%.
Tax on equipment is book value minus market value multiplied with tax rate.
Hence, tax on equipment after three years is - $646,000.
Computation of the equipment after tax:
It is given that market value of equipment is $4,700,000 and tax on equipment is -$646,000.
Value of equipment after tax is market value of equipment plus tax on equipment
Hence, value of equipment after tax is $4,054,000.
Computation of the net present value:
It is given that cash inflow for first two years is $4,488,000 and for third year is $9,442,000, cash outflow is $12,900,000, cost of capital (r) is 13%, and period (t) is 1year. The “present value” interest factor annuity (PVIFAr,t) is 1.6681 with 13% interest for two years.
Hence, the net present value is $1,130,212.4322.
Want to see more full solutions like this?
Chapter 24 Solutions
Fundamentals of Corporate Finance (Special Edition for Rutgers Business School)
- What is the difference between a bond's coupon rate and its yield to maturity (YTM)?arrow_forwardWhat is the difference between a bond's coupon rate and its yield to maturity (YTM)? Need helparrow_forwardHow do you calculate the net present value (NPV) of a project, and what does it indicate? Need helparrow_forward
- How do you calculate the net present value (NPV) of a project, and what does it indicate?arrow_forwardHow do you calculate the internal rate of return (IRR) for an investment, and what does it represent?helparrow_forwardHow do you calculate the internal rate of return (IRR) for an investment, and what does it represent?arrow_forward
- Cornerstones of Cost Management (Cornerstones Ser...AccountingISBN:9781305970663Author:Don R. Hansen, Maryanne M. MowenPublisher:Cengage LearningPrinciples of Accounting Volume 2AccountingISBN:9781947172609Author:OpenStaxPublisher:OpenStax College
