Practice-4
Practice-4
Based on the profitability index (PI) rule, should a project with the following cash flows be accepted if the
discount rate is 11 percent? Why or why not?
2. You are analyzing the following two mutually exclusive projects and have developed the following
information. What is the crossover rate?
3. A project is expected to create operating cash flows of $35,000 a year for four years. The initial cost of the
fixed assets is $100,000. These assets will be worthless at the end of the project. An additional $5,000 of net
working capital will be required throughout the life of the project. What is the project's net present value if the
required rate of return is 11 percent?
4. A project will produce an operating cash flow of $10,100 a year for five years. The initial cash investment in
the project will be $32,500. The net after-tax salvage value is estimated at $6,000 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 10
percent?
5. The Quick Producers Co. is analyzing a proposed project. The company expects to sell 10,000 units, give or
take 5 percent. The expected variable cost per unit is $6 and the expected fixed cost is $29,000. The fixed and
variable cost estimates are considered accurate within a plus or minus 4 percent range. The depreciation
expense is $25,000. The tax rate is 34 percent. The sale price is estimated at $13 a unit, give or take 6 percent.
What is the operating cash flow for a sensitivity analysis using total fixed costs of $26,000?
6. Madeline's Specialty Goods is considering a project with total sales of $19,000, total variable costs of
$10,400, total fixed costs of $4,500, and estimated production of 500 units. The depreciation expense is $2,600
a year. What is the contribution margin per unit?
Q7-9: The Franklin Co. is analyzing a proposed project. The company expects to sell 3,500 units, give or take
15 percent. The expected variable cost per unit is $6 and the expected fixed costs are $15,500. Cost estimates
are considered accurate within a plus or minus 5 percent range. The depreciation expense is $6,000. The sales
price is estimated at $21 a unit, give or take 3 percent. The company bases their sensitivity analysis on the base
case scenario.
8. What is the earnings before interest and taxes under the worst case scenario?
9. The company is conducting a sensitivity analysis on the sales price using a sales price estimate of $23. What
are the earnings before interest and taxes?
10. Top Notch, Inc. is expanding and needs $5 million to help fund this growth. Top Notch estimates they can
sell new shares of stock for $25 a share. They also estimate that it will cost an additional $200,000 for filing and
legal fees related to the stock issue. The underwriters have agreed to an 8 percent spread. How many shares of
stock must Top Notch sell if they are going to have $5 million available for their expansion needs?
11. Hamilton, Inc. is issuing a rights offering wherein every shareholder will receive one right for every share of
stock they own. The new shares in this offering are priced at $30 plus 2 rights. The current market price of
Hamilton, Inc. stock is $34.50 a share. What is the value of one right?
12. You have a $9,000 portfolio which is invested in stocks A, B, and a risk-free asset. $4,000 is invested in
stock A. Stock A has a beta of 1.84 and stock B has a beta of 0.68. How much needs to be invested in stock B if
you want a portfolio beta of .95?
13. Bertelli's is analyzing a project with an initial cost of $55,000 and cash inflows of $33,000 a year for two
years. This project is an extension of the firm's current operations and thus is equally as risky as the current
firm. The firm uses only debt and common stock to finance their operations and maintains a debt-equity ratio
of .35. The aftertax cost of debt is 6 percent and the cost of equity is 11 percent. The tax rate is 34 percent. What
is the projected net present value of this project?
14. Bridgewater Fountains is considering expanding its current line of business and has developed the following
expected cash flows for the project. Should this project be accepted based on the discounting approach to the
modified internal rate of return if the discount rate is 9.6 percent? Why or why not?
15. Jeff is considering a project which will produce cash inflows of $1,500 a year for 6 years. The project has a
10 percent required rate of return and an initial cost of $6,200. What is the discounted payback period?
16. Elderkin & Martin is considering an investment which will cost $259,000. The investment produces no cash
flows for the first year. In the second year, the cash inflow is $58,000. This inflow will increase to $150,000 and
then $200,000 for the following two years before ceasing permanently. The firm requires a 14 percent rate of
return and has a required discounted payback period of three years. The firm should _____ the project because
the discounted payback period is _____ years. Accept or reject this project? Why?
17. You are considering the following two mutually exclusive projects. Both projects will be depreciated using
straight-line depreciation to a zero book value over the life of the project. Neither project has any salvage value.
19. You are working on a bid to build four small apartment buildings a year for the next three years for a local
community. This project requires the purchase of $900,000 of equipment which will be depreciated using
straight-line depreciation to a zero book value over the three years. The equipment can be sold at the end of the
project for $400,000. You will also need $200,000 in net working capital over the life of the project. The fixed
costs will be $475,000 a year and the variable costs will be $140,000 per building. Your required rate of return
is 12 percent for this project and your tax rate is 34 percent. What is the minimal amount, rounded to the nearest
$500, that you should bid per building?
20. Winning Sportswear wants to raise $3 million through a rights offering to renovate their current facilities.
The subscription price for the offering is set at $20 a share. Currently, the company has 120,000 shares of stock
outstanding at a market price of $25 a share. Each shareholder will receive one right for each share of stock they
own. How many rights will be needed to purchase one new share of stock in this offering?
Answer Key
1. Based on the profitability index (PI) rule, should a project with the following cash flows be accepted if the
discount rate is 11 percent? Why or why not?
a. Yes; The PI is .91.
b. Yes; The PI is 1.01.
c. Yes; The PI is 1.10.
D. No; The PI is .91.
e. No; The PI is 1.10.
a. 6.02 percent
b. 7.23 percent
c. 10.92 percent
d. 12.21 percent
E. 14.47 percent
The Quick Producers Co. is analyzing a proposed project. The company expects to sell 10,000 units, give or
take 5 percent. The expected variable cost per unit is $6 and the expected fixed cost is $29,000. The fixed and
variable cost estimates are considered accurate within a plus or minus 4 percent range. The depreciation
expense is $25,000. The tax rate is 34 percent. The sale price is estimated at $13 a unit, give or take 6 percent.
6. Madeline's Specialty Goods is considering a project with total sales of $19,000, total variable costs of
$10,400, total fixed costs of $4,500, and estimated production of 500 units. The depreciation expense is $2,600
a year. What is the contribution margin per unit?
a. $12.00
B. $17.20
c. $23.80
d. $29.00
e. $34.00
The Franklin Co. is analyzing a proposed project. The company expects to sell 3,500 units, give or take 15
percent. The expected variable cost per unit is $6 and the expected fixed costs are $15,500. Cost estimates are
considered accurate within a plus or minus 5 percent range. The depreciation expense is $6,000. The sales price
is estimated at $21 a unit, give or take 3 percent. The company bases their sensitivity analysis on the base case
scenario.
Sales revenue for the worst case = 3,500 .85 $21 .97 = $60,600.75
8. What is the earnings before interest and taxes under the worst case scenario?
a. $840
B. $1,650
c. $2,810
d. $5,090
e. $8,530
EBIT for worst case = (10,000 .95) [($13 .94) ($6 1.04)] ($29,000 1.04) $25,000 = $1,650
9. The company is conducting a sensitivity analysis on the sales price using a sales price estimate of $23. What
are the earnings before interest and taxes?
A. $38,000
b. $44,000
c. $50,000
d. $59,500
e. $65,000
Total value of issue = ($5,000,000 + $200,000) / (1 .08) = $5,652,173.91; Number of shares needed =
$5,652,173.91 / $25 = 226,086.96 = 226,087 shares
11. Hamilton, Inc. is issuing a rights offering wherein every shareholder will receive one right for every share of
stock they own. The new shares in this offering are priced at $30 plus 2 rights. The current market price of
Hamilton, Inc. stock is $34.50 a share. What is the value of one right?
a. $1.00
B. $1.50
c. $2.25
d. $3.00
e. $4.50
BetaPortfolio = .95 = ($4,000 / $9,000 1.84) + (x / $9,000 .68) + [($9,000 $4,000 x) / $9,000 0)]; .95
= .817777778 + .000075556x + 0; .00007556x = .132222222; x = $1,750
13. Bertelli's is analyzing a project with an initial cost of $55,000 and cash inflows of $33,000 a year for two
years. This project is an extension of the firm's current operations and thus is equally as risky as the current
firm. The firm uses only debt and common stock to finance their operations and maintains a debt-equity ratio
of .35. The aftertax cost of debt is 6 percent and the cost of equity is 11 percent. The tax rate is 34 percent. What
is the projected net present value of this project?
A. $2,501
b. $2,854
c. $2,913
d. $3,011
e. $3,418
a. Yes; The IRR is 9.11 percent.
B. Yes; The IRR is 11.87 percent.
c. Yes; The IRR is 11.99 percent.
d. No; The IRR is 11.87 percent.
e. No; The IRR is 11.99 percent.
16. Elderkin & Martin is considering an investment which will cost $259,000. The investment produces no cash
flows for the first year. In the second year, the cash inflow is $58,000. This inflow will increase to $150,000 and
then $200,000 for the following two years before ceasing permanently. The firm requires a 14 percent rate of
return and has a required discounted payback period of three years. The firm should _____ the project because
the discounted payback period is _____ years. Accept or reject this project? Why?
a. accept; 2.26
b. accept; 2.49
c. accept; 3.96
d. reject; 3.26
E. reject; 3.96
Elderkin & Martin should reject the project since the payback period of 3.96 years exceeds the required 3 years.
20. Winning Sportswear wants to raise $3 million through a rights offering to renovate their current facilities.
The subscription price for the offering is set at $20 a share. Currently, the company has 120,000 shares of stock
outstanding at a market price of $25 a share. Each shareholder will receive one right for each share of stock they
own. How many rights will be needed to purchase one new share of stock in this offering?
A. 0.8 rights
b. 1.0 rights
c. 1.2 rights
d. 1.4 rights
e. 1.6 rights
Number of rights issued = 1 120,000 = 120,000; Number of shares needed = $3m / $20 = 150,000; Rights
needed for each new share = 120,000 / 150,000 = .80 rights