Issues in Capital Budgeting: 9-1 Project Investment NPV PI

CHAPTER 9:
ISSUES IN CAPITAL BUDGETING
9-1
Project Investment NPV PI
A $25 $10 0.40
B $30 $25 0.83 Accept
C $40 $20 0.50 Accept
D $10 $10 1.00 Accept
E $15 $10 0.67 Accept
F $60 $20 0.33
G $20 $10 0.50 Accept
H $25 $20 0.80 Accept
I $35 $10 0.29
J $15 $5 0.33
b. Cost of Capital Rationing Constrain = NPV of rejected projects = $45 million
9-2: Linear Programming Problem

Maximize
20X1+ 20 X2 + 15 X3 + 20 X4+ 30X5+ 10 X6 + 20 X7+ 35 X8 + 25 X9 + 10 X10
subject to
20 X1 + 25 X2 + 30 X3 + 15 X4 + 40 X5 + 10 X6 + 20 X7 + 30 X8 + 35 X9 + 25 X10 ≤
100
10 X1 + 15 X2 + 30 X3 + 15 X4 + 25 X5 + 10 X6 + 15 X7 + 25 X8 + 25 X9 + 15 X10 ≤
75
9-3
NPV(I) = -12,000 - 500/0.1 = -17,000
EAC(I) = -17000*0.1 = -1,700
Remember that this is a perpetuity: PV = A/i; A = PV*i;
NPV(II) = -5,000 - 1,000(1-(1.1)^(-20))/.1 = -1,3514 EAC(II) = -15,87
NPV(III) = -3,500 -1,200(1-(1.1)^(-15))/0.1 = -12,627 EAC(III) = -1,660
CHOOSE OPTION II (GAS HEATING SYSTEM)
9-4
NPV of Wood Siding = -5,000 - 1,000 (PVA.10,10%) = $(11,145)
EAC of Wood Siding = -11,144*(APV,10,10%) = $(1,814)
EAC of Aluminum Siding investment = -15,000*.1 = -1,500

Maintenance Cost for Aluminum Siding = 1,813.63-1,500 = 313.63
9-5
EAC for 1-year subscription = $20.00
EAC for 2-year subscription = $ 36 (APV,20%,2) = $23.56
EAC for 3-year subscription = $ 45 (APV,20%,3) = $21.36
9-6
a. Initial investment = 10 million (Distribution system) + 1 million (WC) = 11 million
b.
Incremental Revenues 10,000,000
Variable Costs (40%) 40,00,000
Advertising Costs 1,000,000
BTCF 5,000,000
Taxes 1,600,000 = (5,000,000-1,000,000)*0.4
ATCF $3,400,000
c. NPV = -11,000,000 + 3,400,000 (PVA,10 years,8%) + 1,000,000 (PF, 10 years, 8%)

= $12,277,470
d. Precise Breakeven :
(-10,000,000 -.1x)+(.6x-1,000,000-(.6x-1,000,000-1,000,000)*.4)(PVA,10yrs,8%)
+.1x/1.08^10 = 0
(-10,000,000-.1x) + (.6x-1,000,000-(.6x-1,000,000-1,000,000)*.4)(6.71)+.1x*0.4632 = 0
-.1x+2.4156x+.04632x = 10,000,000 +200,000*6.71
2.36192x = 11,342,000
x = 4,802,025.47or Increase 4.80% from initial level of 10%
9-7
The existing machine has an annual depreciation tax advantage = 500000(0.40)/5 =

40000  1 
40,000. The present value of this annuity equals 1 − =151631.47
.1  1.15 
The new machine has an annual depreciation tax advantage = 2000000(0.40)/10 =
80000  1 
80,000. The present value of this annuity equals 1 − = 491565.37 .
.1  1.110 
However, it will be necessary to spend an additional 1.7m. to acquire the new machine.
Net Cost of the New Machine = -1,700,000 + 491,565 – 151,531 = $1,360,066
. Solving, for the annual savings that we would need each year for the next 10 years,
Annual Savings = $ 1,360,066 (Annuity given PV, 10 years, 10%) = $221,344
(I am assuming no capital gains taxes. If there are capital gains taxes, the initial
investment will be net reduction because of capital losses from the sale of the old
machine).
9-8
1 2 3 4 5
Revenues $15,000 $15,750 $16,538 $17,364 $18,233
- Op. Exp. $7,500 $7,875 $8,269 $8,682 $9,116
- Depreciation $8,000 $8,000 $8,000 $8,000 $8,000
EBIT $(500) $(125) $269 $682 $1,116
- Taxes $(200) $(50) $108 $273 $447
EBIT (1-t) $(300) $(75) $161 $409 $670
+ Depreciation $8,000 $8,000 $8,000 $8,000 $8,000
ATCF $7,700 $7,925 $8,161 $8,409 $8,670
PV at 12% $6,875 $6,318 $5,809 $5,344 $4,919 $29,266
NPV = -50,000 + $29,266 + $10,000/1.12^5 = $(15,060)
b. Present Value from Additional Book Sales

Year Sales Pre-tax Operating After-tax operating
margin margin
0
1 20000 8000 4800
2 22000 8800 5280
3 24200 9680 5808
4 26620 10648 6388.8
5 29282 11712.8 7027.68
NPV (@12%) $20,677
The present value of the cashflows accruing from the additional book sales equals
$20,677
c. The net effect is equal to $20,677 - $15,060 = $ 5,617. Hence, the coffee shop should
be opened.
9-9
NPV of less expensive lining = - 2000 - 80 (AF, 20%, 3 YEARS) = $(2,169)
EAC of less expensive lining = -2168.52 /(AF,20%,3 YRS) = $(1,029)
Key question: how long does the more exp. lining have to last to have an EAC < -
1029.45?
NPV of more expensive lininG = -4000 -160 (AF,20%,n years)
EAC of more expensive lining = NPV/(AF,20%,n years)
Try different lifetimes. You will find that the EAC declines as you increase the lifetime
and that it becomes lower than 1,029.45 at 14 years.
9-10
NPV(A) = -50,000 -9,000 (AF,8%, 20 years) + 10,000/1.08^20 = $(136,218)
EAC(A) = NPV/(AF,8%,20 years) = $13,874
NPV(B) = -120,000 - 6,000(AF,8%,40 years) +20,000/1.08^40 = $(190,627)
EAC(B) = NPV/(AF,8%,40 years) = $15,986
9-11
NPV of Project A = -5,000,000 + 2,500,000 (PVA,10%,5) = $4,476,967
Equivalent Annuity for Project A = 4,476,967 (APV,10%,5) = $1,181,013
NPV of Project B = 1,000,000 (PVA,10%,10) + 2,000,000/1.1^10 = $6,915,654
Equivalent Annuity for Project B = 6,915,654 (APV,10%,10) = $1,125,491
NPV of Project C = 2,500,000/.1 - 10,000,000 - 5,000,000/1.1^10 = $13,072,284
Equivalent Annuity for Project C = 13,072,284 *0.1 = $1,307,228
9-12
Equivalent Annual Cost of inexpensive machines = - 2,000 (APV,12%,3) - 150 = $(983)
Equivalent Annual Cost of expensive machines = - 4,000(APV,12%,5) - 50 = $(1,160)
I would pick the more expensive machines. They are cheaper on an annual basis.
9-13
Annualized Cost of spending $400,000 right now = $400,000 (.10) = $40,000
Maximum Additional Cost that the Town can bear = $100,000 - $40,000 = $60,000
Annual expenditures will have to drop more than $40,000 for the second option to be
cheaper.
9-14
Initial Cost of First Strategy = $10 million
Initial Cost of Second Strategy = $40 million
Additional Initial Cost associated with Second Strategy = $30 million
Additional Annual Cash Flow needed for Second Strategy to be viable:
= $30 million (APV, 12%, 15 years) = $4.40
Size of Market under First Strategy = 0.05 * $200 million = $10 million
Size of Market under Second Strategy = 0.10 * $200 million = $20 million
Additional Sales Associated with Second Strategy = $10 million
After-tax Operating Margin needed to break even with second strategy = 44%
9-15
Project Initial NPV PI IRR

Investment
I 5 3 0.60 21%
II 5 2.5 0.50 28%
III 15 4 0.27 19%
IV 10 4 0.40 24%
V 5 2 0.40 20%
a. The PI would suggest that the firm invest in projects II, IV and V.
b. The IRR of project I is higher than the IRR of project V.

c. The differences arise because of the reinvestment rate assumptions ; with the IRR,
intermediate cash flows are reinvested at the IRR; with the PI, cash flows are reinvested
at the cost of capital.
9-16
Years 1- 10
ATCF : Store 10,000
- CF from Lost Sales -1,200
Net ATCF 8,800
NPV = -50,000 + 8,800 (PVA,14%,10 years) = $(4,098)

I would not open the store.
9-17
Initial Investment = - $150,000 = - $210,000
Annual Cash Flows from Baby-sitting Service
Additional Revenues $1,000,000
ATCF = $1,000,000 (.10) - $ 60,000 (1-.4) = $64,000
(I used a tax rate of 40%)
NPV = -150,000 + $64,000 (PVA,12%,10years) = $211,614
Yes. I would open the service.
9-18
Total Cost of Buying Computers = $2,500 * 5,000 = $12,500,000
- PV of Salvage = $2,500,000/1.1^3 = $1,878,287
- PV of Depreciation = $3,333,333*.4*(PVA,10%,3) = $3,315,802
Net Cost of Buying Computers = $7,305,911
Annualized Cost of Buying Computers = $7,305,911 (APV,10%,3) = $2,937,815
Annualized Cost of Leasing = $5,000,000 (1-.4) = $3,000,000
It is slightly cheaper to buy the computers rather than lease them.

Issues in Capital Budgeting: 9-1 Project Investment NPV PI

Uploaded by

Copyright:

Available Formats

Issues in Capital Budgeting: 9-1 Project Investment NPV PI

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Issues in Capital Budgeting: 9-1 Project Investment NPV PI

Uploaded by

Copyright:

Available Formats

CHAPTER 9:

ISSUES IN CAPITAL BUDGETING

b. Cost of Capital Rationing Constrain = NPV of rejected projects = $45 million

9-2: Linear Programming Problem

EAC of Aluminum Siding investment = -15,000*.1 = -1,500

c. NPV = -11,000,000 + 3,400,000 (PVA,10 years,8%) + 1,000,000 (PF, 10 years, 8%)

The existing machine has an annual depreciation tax advantage = 500000(0.40)/5 =

NPV = -50,000 + $29,266 + $10,000/1.12^5 = $(15,060)

b. Present Value from Additional Book Sales

Project Initial NPV PI IRR

b. The IRR of project I is higher than the IRR of project V.

NPV = -50,000 + 8,800 (PVA,14%,10 years) = $(4,098)

You might also like