Reference no: EM132209226

Question - SCENARIO ANALYSIS: Your firm, Agrico Products, is considering a tractor that would have a cost of S35,000, would increase pretax operating cash flows before taking account of depreciation by $11,000 per year, and would be depreciated on a straight-line basis to zero over 5 years at the rate of $7,000 per year beginning the first year. (Thus, annual cash flows would be $11,000 before taxes plus the tax savings that result from $7,000 of depreciation.) The managers disagree about whether the tractor would last 5 years. The controller insists that she knows of tractors that have lasted only 4 years. The treasurer agrees with the controller, but he argues that most tractors do give 5 years of service. The service manager then states that some last for as long as 8 years.

Assume that if the tractor only lasts 4 years, then the firm would receive a tax credit in Year 4 because the tractor's salvage value at that time is less than its book value. Under this scenario, the firm would not take depreciation expense in Year 5.

Given this discussion, the CFO asks you to prepare a scenario analysis to determine the importance of the tractor's life on the NPV. Use a 40% marginal federal-plus-state tax rate, a zero salvage value, and a 896 WACC. Assuming each of the indicated lives has the same probability of occurring (probability-1/3), what is the tractor's expected NPV?

Tractor's NPV if actual life is 5 years.

Tractors NPV if actual life is 4 years.

Tractors NPV if actual life is 8 years.

Tractor's expected NPV.