Concept explainers
Investor W has the opportunity to invest $500,000 in a new venture. The projected
Investor W uses a 7 percent discount rate to compute
- a. Her marginal tax rate over the life of the investment is 15 percent.
- b. Her marginal tax rate over the life of the investment is 20 percent.
- c. Her marginal tax rate in years 1 and 2 is 10 percent and in years 3 and 4 is 25 percent.
a.
Calculate net present value (NPV) and identify whether Investor W should make the investment or not.
Explanation of Solution
Calculate net present value (NPV) and identify whether Investor W should make the investment or not.
Step 1: Calculate present value.
Year 0 | Year 1 | Year 2 | Year 3 | Year 4 | |
Before-tax cash flow | $(500,000) | $52,500 | $47,500 | $35,500 | $530,500 |
Less: Tax cost | - | $(7,875) | $(7,125) | $(5,325) | $(4,575) |
After-tax cash flow | - | $44,625 | $40,375 | $30,175 | $525,925 |
Multiply: Discount factor at 7% | - | ||||
Present value | $(500,000) | $41,724 | $35,247 | $24,623 | $401,281 |
Working note:
Calculate tax cost.
Year 1 | Year 2 | Year 3 | Year 4 | |
Taxable income | $52,500 | $47,500 | $35,500 | $30,500 |
Multiply: Marginal tax rate | ||||
Tax cost | $7,875 | $7,125 | $5,325 | $4,575 |
Step 2: Calculate NPV.
The value of net present value (NPV) is positive. Hence, Investor W should make the investment.
b.
Calculate net present value (NPV) and identify whether Investor W should make the investment or not.
Explanation of Solution
Calculate net present value (NPV) and identify whether Investor W should make the investment or not.
Step 1: Calculate present value.
Year 0 | Year 1 | Year 2 | Year 3 | Year 4 | |
Before-tax cash flow | $(500,000) | $52,500 | $47,500 | $35,500 | $530,500 |
Less: Tax cost | - | $(10,500) | $(9,500) | $(7,100) | $(6,100) |
After-tax cash flow | - | $42,000 | $38,000 | $28,400 | $524,400 |
Multiply: Discount factor at 7% | - | ||||
Present value | $(500,000) | $39,270 | $33,174 | $23,174 | $400,117 |
Working note:
Calculate tax cost.
Year 1 | Year 2 | Year 3 | Year 4 | |
Taxable income | $52,500 | $47,500 | $35,500 | $30,500 |
Multiply: Marginal tax rate | ||||
Tax cost | $10,500 | $9,500 | $7,100 | $6,100 |
Step 2: Calculate NPV.
The value of net present value (NPV) is negative. Hence, Investor W should not make the investment.
c.
Calculate net present value (NPV) and identify whether Investor W should make the investment or not.
Explanation of Solution
Calculate net present value (NPV) and identify whether Investor W should make the investment or not.
Step 1: Calculate present value.
Year 0 | Year 1 | Year 2 | Year 3 | Year 4 | |
Before-tax cash flow | $(500,000) | $52,500 | $47,500 | $35,500 | $530,500 |
Less: Tax cost | - | $(5,250) | $(4,750) | $(8,875) | $(7,625) |
After-tax cash flow | - | $47,250 | $42,750 | $26,625 | $522,875 |
Multiply: Discount factor at 7% | - | ||||
Present value | $(500,000) | $44,179 | $37,321 | $21,726 | $398,954 |
Working note:
Calculate tax cost.
Year 1 | Year 2 | Year 3 | Year 4 | |
Taxable income | $52,500 | $47,500 | $35,500 | $30,500 |
Multiply: Marginal tax rate | ||||
Tax cost | $5,250 | $4,750 | $8,875 | $7,625 |
Step 2: Calculate NPV.
The value of net present value (NPV) is positive. Hence, Investor W should make the investment.
Want to see more full solutions like this?
Chapter 3 Solutions
PRINCIPLES OF TAXATION F/BUS...(LL)