Chap10onSol_partial

# Chap10onSol_partial - CHAPTER 10 Making Capital Investment...

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

1 CHAPTER 10 Making Capital Investment Decisions 1. (LO1) The \$5 million acquisition cost of the land six years ago is a sunk cost. The \$5.3 million current aftertax value of the land is an opportunity cost if the land is used rather than sold off. The \$11.6 million cash outlay and \$425,000 grading expenses are the initial fixed asset investments needed to get the project going. Therefore, the proper year zero cash flow to use in evaluating this project is \$5,300,000 + 11,600,000 + 425,000 = \$17,325,000 2. (LO1) Sales due solely to the new product line are: 19,000(\$12,000) = \$228,000,000 Increased sales of the motor home line occur because of the new product line introduction; thus: 4,500(\$45,000) = \$202,500,000 in new sales is relevant. Erosion of luxury motor coach sales is also due to the new mid-size campers; thus: 900(\$85,000) = \$76,500,000 loss in sales is relevant. The net sales figure to use in evaluating the new line is thus: \$228,000,000 + 202,500,000 – 76,500,000 = \$354,000,000 3. (LO1) We need to construct a basic income statement. The income statement is: Sales \$ 740,000 Variable costs 444,000 Fixed costs 173,000 Depreciation 75,000 EBT \$ 48,000 16,800 Net income \$ 31,200 4. (LO3) To find the OCF, we need to complete the income statement as follows: Sales \$ 876,400 Costs 547,300 Depreciation 128,000 EBIT \$ 201,100 68,374 Net income \$ 132,726 The OCF for the company is: OCF = EBIT + Depreciation – Taxes OCF = \$201,100 + 128,000 – 68,374 OCF = \$260,726 The depreciation tax shield, also called the CCA tax shield, is the depreciation times the tax rate, so: Depreciation tax shield = t c Depreciation Depreciation tax shield = .34(\$128,000) Depreciation tax shield = \$43,520 The depreciation tax shield shows us the increase in OCF by being able to expense depreciation.

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

View Full Document
2 5. (LO3) To calculate the OCF, we first need to calculate net income. The income statement is: Sales \$ 96,000 Variable costs 49,000 Depreciation 4,500 EBT \$ 42,500 14,875 Net income \$ 27,625 Teaching note: focus on the first approach and the tax shield approach. Using the most common financial calculation for OCF, we get: OCF = EBIT + Depreciation – Taxes OCF = \$42,500 + 4,500 – 14,875 OCF = \$32,125 The top-down approach to calculating OCF yields: OCF = Sales – Costs – Taxes OCF = \$96,000 – 49,000 – 14,875 OCF = \$32,125 The tax-shield approach is: OCF = (Sales – Costs)(1 – t C ) + t C Depreciation OCF = (\$96,000 – 49,000)(1 – .35) + .35(4,500) OCF = \$32,125 And the bottom-up approach is: OCF = Net income + Depreciation OCF = \$27,625 + 4,500 OCF = \$32,125 All four methods of calculating OCF should always give the same answer. 6.
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

### Page1 / 17

Chap10onSol_partial - CHAPTER 10 Making Capital Investment...

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

View Full Document
Ask a homework question - tutors are online