tut4sol - FINS 5514 Week 4: Making Capital Investment...

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
FINS 5514 Week 4: Making Capital Investment Decisions Solutions 1. b The opportunity cost, which is the value you should use in your analysis, is the appraisal value of $36,900. 2. b Depreciation = $78,000 ÷ 3 = $26,000 EBIT = [12,000 × ($14.99 - $5.89)] - $61,234 - $26,000 = $21,966 Tax = $21,966 × .34 = $7,468.44 OCF = $21,966 + $26,000 - $7,468.44 = $40,497.56 = $40,498 3. b Book value at the end of year 2 = $967,400 × (1.00 - .20 - .32) = $464,352 4. d Tax on sale = {$50,000 – [(3 ÷ 5) × $82,190]} × {.34} = $233.24; After-tax cash flow = $50,000 - $233.24 = $49,766.76 = $49,767 5. a Annual depreciation tax shield = ($313,000 ÷ 7) × .35 = $15,650 6. c 4 3 2 1 ) 12 . 1 ( 000 , 20 $ - ) 12 . 1 ( 000 , 20 $ - ) 12 . 1 ( 000 , 20 $ - ) 12 . 1 ( 000 , 20 $ - 000 , 389 $ - + + + + + + + + = A NPV =- $449,746.99 [ ] + × = 12 . ) 12 . 1 /( 1 1 99 . 746 , 449 $ 4 A EAC ; EAC = -$148,072.19 = -$148,072 2 1 ) 12 . 1 ( 000 , 26 $ - ) 12 . 1 ( 000 , 26 $ - 000 , 220 $ - + + + + = B NPV = -$263,941.33 - [ ] + × = 12 . ) 12 . 1 /( 1 1 33 . 941 , 263 $ 2 EAC ; EAC = -$156,173.59 = -$156,174 The answer states that the EAC of machine A is $148,072. 7. c Initial net working capital = $23,000 - $7,000 + $5,000 = $21,000 8. a 9. a 10. c
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Chapter 10 Questions 9. Using the tax shield approach to calculating OCF (Remember the approach is irrelevant; the final answer will be the same no matter which of the four methods you use.), we get:
Background image of page 2
Image of page 3
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 04/11/2011 for the course FINS 5514 taught by Professor No during the Three '11 term at University of New South Wales.

Page1 / 4

tut4sol - FINS 5514 Week 4: Making Capital Investment...

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online