53.
|
Nelson Mfg. owns a manufacturing facility that is currently sitting idle. The facility is located on a piece of land that originally cost $159,000. The facility itself cost $1,390,000 to build. As of now, the book value of the land and the facility are $159,000 and $458,000, respectively. The firm owes no debt on either the land or the facility at the present time. The firm received a bid of $1,700,000 for the land and facility last week. The firm's management rejected this bid even though they were told that it is a reasonable offer in today's market. If the firm was to consider using this land and facility in a new project, what cost, if any, should it include in the project analysis?
Relevant cost = $1,700,000
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.2 Topic: Opportunity cost |
54.
|
Cool Comfort currently sells 300 Class A spas, 450 Class C spas, and 200 deluxe model spas each year. The firm is considering adding a mid-class spa and expects that if it does it can sell 375 of them. However, if the new spa is added, Class A sales are expected to decline to 225 units while the Class C sales are expected to decline to 200. The sales of the deluxe model will not be affected. Class A spas sell for an average of $12,000 each. Class C spas are priced at $6,000 and the deluxe model sells for $17,000 each. The new mid-range spa will sell for $8,000. What is the value of the erosion?
Erosion = [(300 - 225) × $12,000] + [(450 - 200) × $6,000] = $2,400,000
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.2 Topic: Erosion |
55.
|
Jefferson & Sons is evaluating a project that will increase annual sales by $145,000 and annual cash costs by $94,000. The project will initially require $110,000 in fixed assets that will be depreciated straight-line to a zero book value over the 4-year life of the project. The applicable tax rate is 32 percent. What is the operating cash flow for this project?
OCF = ($145,000 - $94,000)(1 - 0.32) + ($110,000/4)(0.32) = $43,480
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.5 Topic: Depreciation tax shield OCF |
56.
|
Marie's Fashions is considering a project that will require $28,000 in net working capital and $87,000 in fixed assets. The project is expected to produce annual sales of $75,000 with associated cash costs of $57,000. The project has a 5-year life. The company uses straight-line depreciation to a zero book value over the life of the project. The tax rate is 30 percent. What is the operating cash flow for this project?
OCF = ($75,000 - $57,000)(1 - 0.30) + ($87,000/5)(0.30) = $17,820
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.5 Topic: Depreciation tax shield OCF |
57.
|
The Beach House has sales of $784,000 and a profit margin of 8 percent. The annual depreciation expense is $14,000. What is the amount of the operating cash flow if the company has no long-term debt?
OCF = ($784,000 × 0.08) + $14,000 = $76,720
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.5 Topic: Bottom-up OCF |
58.
|
The Pancake House has sales of $1,642,000, depreciation of $27,000, and net working capital of $218,000. The firm has a tax rate of 35 percent and a profit margin of 6 percent. The firm has no interest expense. What is the amount of the operating cash flow?
OCF = ($1,642,000 × 0.06) + $27,000 = $125,520
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.5 Topic: Bottom-up OCF |
59.
|
Northern Railway is considering a project which will produce annual sales of $975,000 and increase cash expenses by $848,000. If the project is implemented, taxes will increase from $141,000 to $154,000 and depreciation will increase from $194,000 to $272,000. The company is debt-free. What is the amount of the operating cash flow using the top-down approach?
OCF = $975,000 - $848,000 - ($154,000 - $141,000) = $114,000
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.5 Topic: Top-down OCF |
60.
|
Bi-Lo Traders is considering a project that will produce sales of $28,000 and increase cash expenses by $17,500. If the project is implemented, taxes will increase by $3,000. The additional depreciation expense will be $1,600. An initial cash outlay of $1,400 is required for net working capital. What is the amount of the operating cash flow using the top-down approach?
OCF = $28,000 - $17,500 - $3,000 = $7,500
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.5 Topic: Top-down OCF |
61.
|
A proposed expansion project is expected to increase sales of JL Ticker's Store by $41,000 and increase cash expenses by $21,000. The project will cost $28,000 and be depreciated using straight-line depreciation to a zero book value over the 4-year life of the project. The store has a marginal tax rate of 30 percent. What is the operating cash flow of the project using the tax shield approach?
OCF = ($41,000 - $21,000) (1 - 0.30) + ($28,000/4) (0.30) = $16,100
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.5 Topic: Tax-shield OCF |
62.
|
The Lumber Yard is considering adding a new product line that is expected to increase annual sales by $238,000 and cash expenses by $184,000. The initial investment will require $96,000 in fixed assets that will be depreciated using the straight-line method to a zero book value over the 6-year life of the project. The company has a marginal tax rate of 32 percent. What is the annual value of the depreciation tax shield?
Depreciation tax shield = ($96,000/6) × 0.32 = $5,120
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.5 Topic: Depreciation tax shield |
63.
|
Bernie's Beverages purchased some fixed assets classified as 5-year property for MACRS. The assets cost $94,000. What will the accumulated depreciation be at the end of year three?
Depreciation = $94,000 × (0.20 + 0.32 + 0.192) = $66,928
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.4 Topic: Accumulated MACRS depreciation |
64.
|
You just purchased some equipment that is classified as 5-year property for MACRS. The equipment cost $147,000. What will the book value of this equipment be at the end of 4 years should you decide to resell the equipment at that point in time?
Book Value4 = $147,000 × (0.1152 + 0.0576) = $25,401.60
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.4 Topic: Book value |
65.
|
Peterborough Trucking just purchased some fixed assets that are classified as 3-year property for MACRS. The assets cost $10,600. What is the amount of the depreciation expense in year 3?
Depreciation3 = $10,600 × 0.1481 = $1,569.86
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.4 Topic: MACRS depreciation |
66.
|
Crafter's Supply purchased some fixed assets 2 years ago at a cost of $38,700. It no longer needs these assets so it is going to sell them today for $25,000. The assets are classified as 5-year property for MACRS. What is the net cash flow from this sale if the firm's tax rate is 30 percent?
Book value2 = $38,700 × (1 - 0.20 - 0.32) = $18,576
Aftertax salvage = $25,000 + [($18,576 - $25,000) × 0.30] = $23,072.80 |
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.4 Topic: Aftertax salvage |
67.
|
You own some equipment that you purchased 4 years ago at a cost of $225,000. The equipment is 5-year property for MACRS. You are considering selling the equipment today for $87,000. Which one of the following statements is correct if your tax rate is 35 percent?
Accumulated depreciation4 = $225,000 × (0.20 + 0.32 + 0.192 + 0.1152) = $186,120
Book Value4 = $225,000 - $186,120 = $38,880 Taxable gain on sale = $87,000 - $38,880 = $48,120 Tax due = $48,120 × 0.35 = $16,842 Aftertax salvage value = $87,000 - $16,842 = $70,158 |
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.4 Topic: Aftertax salvage value |
68.
|
Edward's Manufactured Homes purchased some machinery 2 years ago for $319,000. These assets are classified as 5-year property for MACRS. The company is replacing this machinery today with newer machines that utilize the latest in technology. The old machines are being sold for $140,000 to a foreign firm for use in its production facility in South America. What is the aftertax salvage value from this sale if the tax rate is 35 percent?
Book value2 = $319,000 × (1 - 0.20 - 0.32) = $153,120
Tax on sale = ($140,000 - $153,120) × 0.35 = -$4,592 (tax savings) After-tax cash flow = $140,000 + $4,592 = $144,592 |
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.4 Topic: Aftertax salvage value |
69.
|
Bruno's Lunch Counter is expanding and expects operating cash flows of $29,000 a year for 4 years as a result. This expansion requires $39,000 in new fixed assets. These assets will be worthless at the end of the project. In addition, the project requires $3,000 of net working capital throughout the life of the project. What is the net present value of this expansion project at a required rate of return of 15 percent?
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.3 Topic: Net present value |
70.
|
Jasper Metals is considering installing a new molding machine which is expected to produce operating cash flows of $73,000 a year for 7 years. At the beginning of the project, inventory will decrease by $16,000, accounts receivables will increase by $21,000, and accounts payable will increase by $15,000. All net working capital will be recovered at the end of the project. The initial cost of the molding machine is $249,000. The equipment will be depreciated straight-line to a zero book value over the life of the project. The equipment will be salvaged at the end of the project creating a $48,000 aftertax cash flow. At the end of the project, net working capital will return to its normal level. What is the net present value of this project given a required return of 14.5 percent?
CF0 = -$249,000 + $16,000 - $21,000 + $15,000 = -$239,000
C07 = $73,000 + $48,000 - $16,000 + $21,000 - $15,000 = $111,000 |
AACSB: Analytic
Blooms: Analyze Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.3 Topic: Net present value |
71.
|
A project will produce an operating cash flow of $14,600 a year for 7 years. The initial fixed asset investment in the project will be $48,900. The net aftertax salvage value is estimated at $12,000 and will be received during the last year of the project's life. What is the net present value of the project if the required rate of return is 12 percent?
|
AACSB: Analytic
Blooms: Analyze Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.3 Topic: Net present value |
72.
|
Kwik ‘n Hot Dogs is considering the installation of a new computerized pressure cooker that will cut annual operating costs by $23,000. The system will cost $39,900 to purchase and install. This system is expected to have a 4-year life and will be depreciated to zero using straight-line depreciation. What is the amount of the earnings before interest and taxes for this project?
Earnings before interest and taxes = $23,000 - ($39,900/4) = $13,025
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.6 Topic: Cost-cutting EBIT |
73.
|
Colors and More is considering replacing the equipment it uses to produce crayons. The equipment would cost $1.37 million, have a 12-year life, and lower manufacturing costs by an estimated $310,000 a year. The equipment will be depreciated using straight-line depreciation to a book value of zero. The required rate of return is 15 percent and the tax rate is 35 percent. What is the net income from this proposed project?
Net income = [$310,000 - ($1,370,000/12)] × [1 - 0.35] = $127,291.67
|
AACSB: Analytic
Blooms: Apply Difficulty: 2 Medium Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.6 Topic: Cost-Cutting net income |
74.
|
Gateway Communications is considering a project with an initial fixed asset cost of $2.46 million which will be depreciated straight-line to a zero book value over the 10-year life of the project. At the end of the project the equipment will be sold for an estimated $300,000. The project will not directly produce any sales but will reduce operating costs by $725,000 a year. The tax rate is 35 percent. The project will require $45,000 of inventory which will be recouped when the project ends. Should this project be implemented if the firm requires a 14 percent rate of return? Why or why not?
Initial cash flow = -$2,460,000 - $45,000 = -$2,505,000
OCF = $725,000(1 - 0.35) + ($2,460,000/10)(0.35) = $557,350 Final cash flow = $45,000 + $300,000 (1 - 0.35) = $240,000 |
AACSB: Analytic
Blooms: Analyze Difficulty: 2 Medium Learning Objective: 10-02 How to determine if a project is acceptable. Section: 10.3 and 10.6 Topic: Cost-cutting NPV |
75.
|
You are working on a bid to build two city parks a year for the next three years. This project requires the purchase of $185,000 of equipment that will be depreciated using straight-line depreciation to a zero book value over the 3-year project life. The equipment can be sold at the end of the project for $34,000. You will also need $20,000 in net working capital for the duration of the project. The fixed costs will be $18,000 a year and the variable costs will be $168,000 per park. Your required rate of return is 15 percent and your tax rate is 34 percent. What is the minimal amount you should bid per park? (Round your answer to the nearest $100)
NI = $77,563.53 - ($185,000/3) = $15,896.87 EBT = $15,896.87/(1 - 0.34) = $24,086.16 Sales = $24,086.16 + ($185,000/3) + $18,000 + ($168,000 × 2) = $439,752.83 Bid per park = $439,752.83/2 = $219,876.42 When rounded to the nearest $100, the bid price is $219,900. |
AACSB: Analytic
Blooms: Analyze Difficulty: 2 Medium Learning Objective: 10-03 How to set a bid price for a project. Section: 10.6 Topic: Bid price |
76.
|
You are working on a bid to build two apartment buildings a year for the next 5 years for a local college. This project requires the purchase of $750,000 of equipment that will be depreciated using straight-line depreciation to a zero book value over the project's life. The equipment can be sold at the end of the project for $325,000. You will also need $140,000 in net working capital over the life of the project. The fixed costs will be $628,000 a year and the variable costs will be $1,298,000 per building. Your required rate of return is 14.5 percent for this project and your tax rate is 35 percent. What is the minimal amount, rounded to the nearest $100, you should bid per building?
NI = $209,750.30 - ($750,000/5) = $59,750.30 EBT = $59,750.30/(1 - 0.35) = $91,923.54 Sales = $91,923.54 + ($750,000/5) + $628,000 + ($1,298,000 × 2) = $3,465,923.54 Bid per building = $3,465,923.54/2 = $1,732,961.77 When rounded to the nearest $100, the bid price is $1,733,000 |
AACSB: Analytic
Blooms: Analyze Difficulty: 2 Medium Learning Objective: 10-03 How to set a bid price for a project. Section: 10.6 Topic: Bid price |
77.
|
Automated Manufacturers uses high-tech equipment to produce specialized aluminum products for its customers. Each one of these machines costs $1,480,000 to purchase plus an additional $52,000 a year to operate. The machines have a 6-year life after which they are worthless. What is the equivalent annual cost of one these machines if the required return is 16 percent?
|
AACSB: Analytic
Blooms: Analyze Difficulty: 2 Medium Learning Objective: 10-04 How to evaluate the equivalent annual cost of a project. Section: 10.6 Topic: Equivalent annual cost |
78.
|
Champion Bakers uses specialized ovens to bake its bread. One oven costs $689,000 and lasts about 4 years before it needs to be replaced. The annual operating cost per oven is $41,000. What is the equivalent annual cost of an oven if the required rate of return is 13 percent?
|
AACSB: Analytic
Blooms: Analyze Difficulty: 2 Medium Learning Objective: 10-04 How to evaluate the equivalent annual cost of a project. Section: 10.6 Topic: Equivalent annual cost |
79.
|
Precision Tool is analyzing two machines to determine which one it should purchase. The company requires a 15 percent rate of return and uses straight-line depreciation to a zero book value over the life of its equipment. Machine A has a cost of $892,000, annual operating costs of $28,200, and a 4-year life. Machine B costs $1,118,000, has annual operating costs of $19,500, and has a 5-year life. Whichever machine is purchased will be replaced at the end of its useful life. Precision Tool should purchase Machine _____ because it lowers the firm's annual cost by approximately _______ as compared to the other machine.
Difference in costs = -$340,636.69 - (-$353,016.79) = $12,380.09 Machine A lowers the firm's annual costs by about $12,380. |
AACSB: Analytic
Blooms: Analyze Difficulty: 2 Medium Learning Objective: 10-04 How to evaluate the equivalent annual cost of a project. Section: 10.6 Topic: Equivalent annual cost |
80.
|
The Buck Store is considering a project that will require additional inventory of $216,000 and will increase accounts payable by $181,000. Accounts receivable are currently $525,000 and are expected to increase by 9 percent if this project is accepted. What is the project's initial cash flow for net working capital?
NWC requirement = -$216,000 + $181,000 - ($525,000 × 0.09) = - $82,250
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.4 Topic: Net working capital |
81.
|
The Card Shoppe needs to maintain 20 percent of its sales in net working capital. Currently, the shoppe is considering a 6-year project that will increase sales from its current level of $379,000 to $421,000 the first year and to $465,000 a year for the following 5 years of the project. What amount should be included in the project analysis for net working capital in year 6 of the project?
NWC recovery = ($465,000 - $379,000) × 0.2 = $17,200
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.4 Topic: Net working capital |
82.
|
Home Furnishings Express is expanding its product offerings to reach a wider range of customers. The expansion project includes increasing the floor inventory by $430,000 and increasing its debt to suppliers by 70 percent of that amount. The company will also spend $450,000 for a building contractor to expand the size of its showroom. As part of the expansion plan, the company will be offering credit to its customers and thus expects accounts receivable to rise by $90,000. For the project analysis, what amount should be used as the initial cash flow for net working capital?
NWC requirement = -$430,000 + (0.70 × $430,000) - $90,000 = -$219,000
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.4 Topic: Net working capital |
83.
|
Hollister & Hollister is considering a new project. The project will require $543,000 for new fixed assets, $218,000 for additional inventory, and $42,000 for additional accounts receivable. Short-term debt is expected to increase by $165,000. The project has a 6-year life. The fixed assets will be depreciated straight-line to a zero book value over the life of the project. At the end of the project, the fixed assets can be sold for 20 percent of their original cost. The net working capital returns to its original level at the end of the project. The project is expected to generate annual sales of $875,000 with costs of $640,000. The tax rate is 34 percent and the required rate of return is 13 percent. What is the project's cash flow at time zero?
Initial cash flow = -$543,000 - $218,000 - $42,000 + $165,000 = -$638,000
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.4 Topic: Initial cash flow |
84.
|
Hollister & Hollister is considering a new project. The project will require $522,000 for new fixed assets, $218,000 for additional inventory, and $39,000 for additional accounts receivable. Short-term debt is expected to increase by $165,000. The project has a 6-year life. The fixed assets will be depreciated straight-line to a zero book value over the life of the project. At the end of the project, the fixed assets can be sold for 20 percent of their original cost. The net working capital returns to its original level at the end of the project. The project is expected to generate annual sales of $875,000 and costs of $640,000. The tax rate is 34 percent and the required rate of return is 14 percent. What is the amount of the earnings before interest and taxes for the first year of this project?
EBIT = $875,000 - $640,000 - ($522,000/6) = $148,000
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.3 Topic: Project earnings |
85.
|
Hollister & Hollister is considering a new project. The project will require $535,000 for new fixed assets, $218,000 for additional inventory, and $39,000 for additional accounts receivable. Short-term debt is expected to increase by $165,000. The project has a 6-year life. The fixed assets will be depreciated straight-line to a zero book value over the life of the project. At the end of the project, the fixed assets can be sold for 20 percent of their original cost. The net working capital returns to its original level at the end of the project. The project is expected to generate annual sales of $875,000 and costs of $640,000. The tax rate is 31 percent and the required rate of return is 14 percent. What is the amount of the aftertax cash flow from the sale of the fixed assets at the end of this project?
Aftertax salvage value = $535,000 × 0.20 × (1 - 0.31) = $73,830
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.4 Topic: Aftertax salvage |
86.
|
Hollister & Hollister is considering a new project. The project will require $522,000 for new fixed assets, $218,000 for additional inventory, and $39,000 for additional accounts receivable. Short-term debt is expected to increase by $165,000. The project has a 6-year life. The fixed assets will be depreciated straight-line to a zero book value over the life of the project. At the end of the project, the fixed assets can be sold for 20 percent of their original cost. The net working capital returns to its original level at the end of the project. The project is expected to generate annual sales of $875,000 and costs of $640,000. The tax rate is 34 percent and the required rate of return is 14 percent. What is the cash flow recovery from net working capital at the end of this project?
Net working capital recovery = $218,000 + $39,000 - $165,000 = $92,000
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.4 Topic: Net working capital recovery |
87.
|
Keyser Mining is considering a project that will require the purchase of $875,000 in new equipment. The equipment will be depreciated straight-line to a zero book value over the 7-year life of the project. The equipment can be scraped at the end of the project for 5 percent of its original cost. Annual sales from this project are estimated at $420,000. Net working capital equal to 20 percent of sales will be required to support the project. All of the net working capital will be recouped. The required return is 16 percent and the tax rate is 34 percent. What is the value of the depreciation tax shield in year 4 of the project?
Depreciation tax shield = $875,000/7 × 0.34 = $42,500
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.4 Topic: Depreciation tax shield |
88.
|
Keyser Mining is considering a project that will require the purchase of $980,000 in new equipment. The equipment will be depreciated straight-line to a zero book value over the 7-year life of the project. The equipment can be scraped at the end of the project for 5 percent of its original cost. Annual sales from this project are estimated at $420,000. Net working capital equal to 20 percent of sales will be required to support the project. All of the net working capital will be recouped. The required return is 16 percent and the tax rate is 35 percent. What is the amount of the aftertax salvage value of the equipment?
Aftertax salvage value = $980,000 × 0.05 × (1 - 0.35) = $31,850
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.4 Topic: Aftertax salvage |
89.
|
Keyser Mining is considering a project that will require the purchase of $980,000 in new equipment. The equipment will be depreciated straight-line to a zero book value over the 7-year life of the project. The equipment can be scraped at the end of the project for 5 percent of its original cost. Annual sales from this project are estimated at $420,000. Net working capital equal to 25 percent of sales will be required to support the project. All of the net working capital will be recouped. The required return is 16 percent and the tax rate is 35 percent. What is the recovery amount attributable to net working capital at the end of the project?
NWC recapture = $420,000 × 0.25 = $105,000
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.4 Topic: Net working capital recovery |
90.
|
Winnebagel Corp. currently sells 28,200 motor homes per year at $42,300 each, and 11,280 luxury motor coaches per year at $79,900 each. The company wants to introduce a new portable camper to fill out its product line. It hopes to sell 19,740 of these campers per year at $11,280 each. An independent consultant has determined that if Winnebagel introduces the new campers, it should boost the sales of its existing motor homes by 4,700 units per year, and reduce the sales of its motor coaches by 1,222 units per year. What is the amount that should be used as the annual sales figure when evaluating this project?
Sales = (19,740 × $11,280) + (4,700 × $42,300) + (-1,222 × $79,900) = $323,839,400
|
AACSB: Analytic
Blooms: Analyze Difficulty: 1 Easy EOC: 10-2 Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.1 Topic: Relevant cash flows |
91.
|
Consider the following income statement:
What is the amount of the depreciation tax shield?
Depreciation tax shield = $77,300 × .32 = $24,736
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy EOC: 10-4 Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.5 Topic: Depreciation tax shield |
92.
|
Consider an asset that costs $176,000 and is depreciated straight-line to zero over its 11-year tax life. The asset is to be used in a 7-year project; at the end of the project, the asset can be sold for $22,000. The relevant tax rate is 30 percent. What is the aftertax cash flow from the sale of this asset?
Book value at end of year 7 = $176,000 × 4/11 = $64,000
Aftertax salvage value = $22,000 + [($64,000 - $22,000) × .30] = $34,600 |
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy EOC: 10-7 Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.4 Topic: Salvage value |
93.
|
Phone Home, Inc. is considering a new 6-year expansion project that requires an initial fixed asset investment of $5.876 million. The fixed asset will be depreciated straight-line to zero over its 6-year tax life, after which time it will be worthless. The project is estimated to generate $5,328,000 in annual sales, with costs of $2,131,200. The tax rate is 32 percent. What is the annual operating cash flow for this project?
OCF = (5,328,000 - $2,131,200)(1 - 0.32) + ($5,876,000/6)(0.32) = $2,487,211
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy EOC: 10-9 Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.3 Topic: Operating cash flow |
94.
|
Phone Home, Inc. is considering a new 5-year expansion project that requires an initial fixed asset investment of $2.484 million. The fixed asset will be depreciated straight-line to zero over its 5-year tax life, after which time it will be worthless. The project is estimated to generate $2,208,000 in annual sales, with costs of $883,200. The tax rate is 32 percent and the required return on the project is 11 percent. What is the net present value for this project?
OCF = ($2,208,000 - $883,200)(1 - 0.32) + ($2,484,000/5)(0.32) = $1,059,840
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy EOC: 10-10 Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.3 Topic: Net present value |
95.
|
Phone Home, Inc. is considering a new 4-year expansion project that requires an initial fixed asset investment of $3 million. The fixed asset will be depreciated straight-line to zero over its 4-year tax life, after which time it will have a market value of $225,000. The project requires an initial investment in net working capital of $330,000, all of which will be recovered at the end of the project. The project is estimated to generate $2,640,000 in annual sales, with costs of $1,056,000. The tax rate is 33 percent and the required return for the project is 15 percent. What is the net present value for this project?
OCF = ($2,640,000 - $1,056,000)(1 - 0.33) + ($3,000,000/4)(0.33) = $1,308,780
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy EOC: 10-11 Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.3 Topic: Net present value |
96.
|
Dog Up! Franks is looking at a new sausage system with an installed cost of $397,800. This cost will be depreciated straight-line to zero over the project's 7-year life, at the end of which the sausage system can be scrapped for $61,200. The sausage system will save the firm $122,400 per year in pretax operating costs, and the system requires an initial investment in net working capital of $28,560. All of the net working capital will be recovered at the end of the project. The tax rate is 33 percent and the discount rate is 9 percent. What is the net present value of this project?
OCF = $122,400(1 - 0.33) + ($397,800/7)(0.33) = $100,761.43
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy EOC: 10-13 Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.3 Topic: Net present value |
97.
|
Your firm is contemplating the purchase of a new $1,628,000 computer-based order entry system. The system will be depreciated straight-line to zero over its 5-year life. It will be worth $156,300 at the end of that time. You will save $642,500 before taxes per year in order processing costs and you will be able to reduce working capital by $115,764 (this is a one-time reduction). The net working capital will return to its original level when the project ends. The tax rate is 35 percent. What is the internal rate of return for this project?
OCF = $642,500(1 - 0.35) + ($1,628,000/5)(0.35) = $531,585
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy EOC: 10-14 Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.3 Topic: Internal rate of return |
98.
|
A 4-year project has an initial asset investment of $306,600, and initial net working capital investment of $29,200, and an annual operating cash flow of -$46,720. The fixed asset is fully depreciated over the life of the project and has no salvage value. The net working capital will be recovered when the project ends. The required return is 15 percent. What is the project's equivalent annual cost, or EAC?
|
AACSB: Analytic
Blooms: Apply Difficulty: 1 Easy EOC: 10-16 Learning Objective: 10-04 How to evaluate the equivalent annual cost of a project. Section: 10.6 Topic: Equivalent annual cost |
99.
|
Heer Enterprises needs someone to supply it with 225,000 cartons of machine screws per year to support its manufacturing needs over the next 7 years, and you've decided to bid on the contract. It will cost you $1,230,000 to install the equipment necessary to start production; you'll depreciate this cost straight-line to zero over the project's life. You estimate that in 7 years, this equipment can be salvaged for $75,000. Your fixed production costs will be $360,000 per year, and your variable production costs should be $13.20 per carton. You also need an initial investment in net working capital of $112,500, all of which will be recovered when the project ends. Your tax rate is 32 percent and you require a 13 percent return on your investment. What bid price per carton should you submit?
$287,839.64 = [(P - $13.20)(225,000) - $360,000][1 - 0.32) + ($1,230,000/7)(0.32) P = $16.31 |
AACSB: Analytic
Blooms: Analyze Difficulty: 1 Easy EOC: 10-18 Learning Objective: 10-03 How to set a bid price for a project. Section: 10.6 Topic: Bid price |
100.
|
Chapman Machine Shop is considering a 4-year project to improve its production efficiency. Buying a new machine press for $576,000 is estimated to result in $192,000 in annual pretax cost savings. The press falls in the MACRS 5-year class, and it will have a salvage value at the end of the project of $84,000. The press also requires an initial investment in spare parts inventory of $24,000, along with an additional $3,600 in inventory for each succeeding year of the project. The inventory will return to its original level when the project ends. The shop's tax rate is 35 percent and its discount rate is 11 percent. Should the firm buy and install the machine press? Why or why not?
Deprec1 = $576,000 × 0.20 = $115,200
Deprec2 = $576,000 × 0.32 = $184,320 Deprec3 = $576,000 × 0.1920 = $110,592 Deprec4 = $576,000 × 0.1152 = $66,355.20 Book value4 = $576,000 - $115,200 - $184,320 - $110,592 - $66,355.20 = $99,532.80 Aftertax salvage value = $84,000 + ($99,532.80 - $84,000)(0.35) = $89,436.48 OCF1 = $192,000(1 - 0.35) + $115,200(0.35) = $165,120 OCF2 = $192,000(1 - 0.35) + $184,320(0.35) = $189,312 OCF3 = $192,000(1 - 0.35) + $110,592(0.35) = $163,507.20 OCF4 = $192,000(1 - 0.35) + $66,355.20(0.35) = $148,024.32 The machine should not be purchased because the net present value is negative. |
AACSB: Analytic
Blooms: Analyze Difficulty: 2 Medium EOC: 10-19 Learning Objective: 10-02 How to determine if a project is acceptable. Section: 10.6 Topic: Costs-cutting proposal |
101.
|
Eads Industrial Systems Company (EISC) is trying to decide between two different conveyor belt systems. System A costs $427,000, has a 6-year life, and requires $115,000 in pretax annual operating costs. System B costs $502,000, has an 8-year life, and requires $79,000 in pretax annual operating costs. Both systems are to be depreciated straight-line to zero over their lives and will have a zero salvage value. Whichever system is chosen, it will not be replaced when it wears out. The tax rate is 33 percent and the discount rate is 24 percent. Which system should the firm choose and why?
System A should be chosen because it has the more positive (smaller negative) net present value. |
AACSB: Analytic
Blooms: Analyze Difficulty: 2 Medium EOC: 10-20 Learning Objective: 10-01 How to determine the relevant cash flows for a proposed project. Section: 10.3 Topic: Mutually exclusive projects |
102.
|
Consider a project to supply 60,800,000 postage stamps to the U.S. Postal Service for the next 5 years. You have an idle parcel of land available that cost $760,000 five years ago; if the land were sold today, it would net you $912,000, aftertax. The land can be sold for $1,500,000 after taxes in 5 years. You will need to install $2,356,000 in new manufacturing plant and equipment to actually produce the stamps; this plant and equipment will be depreciated straight-line to zero over the project's 5-year life. The equipment can be sold for $456,000 at the end of the project. You will also need $469,000 in initial net working capital for the project, and an additional investment of $38,000 in every year thereafter. All net working capital will be recovered when the project ends. Your production costs are 0.38 cents per stamp, and you have fixed costs of $608,000 per year. Your tax rate is 31 percent and your required return on this project is 11 percent. What bid price per stamp should you submit?
$651,928.11 = [(P-$0.0038)(60,800,000) - $608,000][1 - 0.31] + ($2,356,000/5)(0.31) P = $0.026 |
AACSB: Analytic
Blooms: Apply Difficulty: 2 Medium EOC: 10-22 Learning Objective: 10-03 How to set a bid price for a project. Section: 10.6 Topic: Bid price |
No comments:
Post a Comment