Professional Documents
Culture Documents
Chap 3 HW Assigned Prob 1, 3, 4 Answers
Chap 3 HW Assigned Prob 1, 3, 4 Answers
Problem 1
Info:
TelCo to decide if replace computer system
cost of capital
tax rate
SL depre
(000's)
Net BEFORE tax cost savings
12%
35%
Year
($)
2
350
3
350
4
300
5
300
depre/yr 200
150 ITC amt yr 1
Net Investment
1,000
(450)
(18)
$ 532.50
b. Estimate the incremental operating CF's associated with the new system
Incremental CF's = after tax savings + (tax x net depreciation)
discount rate
12%
Year
1
2
3
Net BEFORE tax cost savings
($)
350
350
300
Tax at 35% tax rate
123
123
105
ITC tax credit yr 1
150
after tax savings
78
228
195
add: (tax x depre) of new comp
70
70
70
300
proceeds/loss
tax rate
tax
(50)
35%
(18)
4
300
105
5
300
105
195
70
195
70
Chap 3, prob 1
1,250
750
500
450
CF
Salvage value of new machine
tax on salvage value
Incremental CF's
148
148
PV =
investment
NPV =
298
298
265
265
265
265
$913.15
(532.50)
$380.65 The new computer should be purchased
100
1,000
1,000
100 salvage - BV
35%
35
Chap 3, prob 1
265
100 given
(35)
330
investment
NPV
Chapter 3
Problem 3
Info:
Varico
Units sold/year
Ea. Unit needs electric motor, purchased 1 time per week
Cost per motor
Interest rate
Purchase amount
average inventory on hand (divide purchase amt by 2)
Foreign Firm to sell 100,000 motors at 9.50 ea.
Calculate the Opportunity cost of maintaining inventory =
avg. # of units on hand
price / unit
interest rate
Opportunity cost of maintaining inventory =
By buying the inventory weekly, no interest expense incurred.
The real cost of buying 100,000 motors today =
Units sold per yr x price per unit
Opportunity cost of maintaining inventory =
Result, does this exceed the cost to purchase weekly? A
Cost of purchasing motors weekly B
diff A - B
100,000
$
10.00
15%
100,000
50,000
$
$
$
$
$
Chap 3, prob 3
50,000
9.50
475,000.00
15%
71,250
950,000
71,250
1,021,250 A
1,000,000 B
(21,250)
Chapter 3
Problem 4
Info:
Specific Foods, Inc.
i). Calculate net income & operating CF's
Discount Rate
10%
0
(1,250,000)
(25,000)
Equipment purchase
Installation costs
a). Revenue
b). COGS @ 60% of sales
GM
Advertising & G&A
D/E on equipment; 10 yr life, SL
D/E on installation, 5 yr life, SL
Initial costs/expenses on equipment
EBIT
Taxes @ 35%
Net Income
Add back:
Deprec
OCF's
PV =
200,000 $
(120,000)
80,000
(10,000)
(125,000)
(5,000)
1,000,000 $
(600,000)
400,000
(10,000)
(125,000)
(5,000)
10
(60,000)
21,000
(39,000)
260,000
(91,000)
169,000
320,000
(112,000)
208,000
389,000
(136,150)
252,850
468,350
(163,923)
304,428
564,603
(197,611)
366,992
564,603
(197,611)
366,992
459,662
(160,882)
298,780
370,463
(129,662)
240,801
294,643
(103,125)
191,518
130,000
91,000
130,000
299,000
130,000
338,000
130,000
382,850
130,000
434,428
125,000
491,992
125,000
491,992
125,000
423,780
125,000
365,801
125,000
316,518
$2,120,065.46
1,250,000
25,000
875,000 given
(306,250)
1,843,750
$2,120,065.46
(1,843,750)
$276,315 The project should be accepted.
10%
0
(1,250,000)
(25,000)
200,000 $
(120,000)
80,000
(10,000)
1,000,000 $
(600,000)
400,000
(10,500)
10
(720,000)
430,000
(11,025)
Chap 3, prob 4
(864,000)
458,500
(11,576)
(1,036,800)
484,075
(12,155)
(1,244,160)
504,846
(12,763)
(1,244,160)
504,846
(13,401)
(1,057,536)
429,119
(14,071)
(898,906)
364,751
(14,775)
(764,070)
310,039
(15,513)
(125,000)
(5,000)
(125,000)
(5,000)
(125,000)
(5,000)
(125,000)
(5,000)
(125,000)
(5,000)
(125,000)
(125,000)
(125,000)
(125,000)
(125,000)
(60,000)
21,000
(39,000)
259,500
(90,825)
168,675
288,975
(101,141)
187,834
316,924
(110,923)
206,000
341,920
(119,672)
222,248
367,083
(128,479)
238,604
366,445
(128,256)
238,189
290,048
(101,517)
188,531
224,977
(78,742)
146,235
169,525
(59,334)
110,192
130,000
91,000
130,000
298,675
130,000
317,834
130,000
336,000
130,000
352,248
125,000
363,604
125,000
363,189
125,000
313,531
125,000
271,235
125,000
235,192
$1,760,160.45
1,250,000
25,000
875,000 given
(306,250)
1,843,750
$1,760,160.45
(1,843,750)
($83,590) The project should be rejected
Chap 3, prob 4