MANAGERIAL FINANCE Assignment
MANAGERIAL FINANCE Assignment
1. Net salvage value Kennedy Air Services is now in the final year of a project. The
equipment originally cost $20 million, of which 80 percent has been depreciated.
Kennedy can sell the used equipment today for $5 million, and its tax rate is 40 percent.
What is the equipment’s after-tax net salvage value? (4.6m)
2. New project analysis You must evaluate a proposal to buy a new milling machine. The
base price is $108,000, and shipping and installation costs would add another $12,500.
The machine falls into the MACRS 3-year class, and it would be sold after 3 years for
$65,000. The applicable depreciation rates are 33, 45, 15, and 7 percent as discussed in
Appendix 12A. If the machine is acquired, there will be a $1,000 increase in cash, $3,000
increase in short term investments, $4,000 increase in accounts receivable, and $5,000
increase in inventory. On the other hand accounts payable will increase by $3,000,
accruals will increase by $1,500, and notes payable will increase by $1,000. There
would be no effect on revenues, but pre-tax labor costs would decline by $44,000 per
year. The marginal tax rate is 35 percent, and the WACC is 12 percent. Also, the firm
spent $5,000 last year investigating the feasibility of using the machine.
a. How should the $5,000 spent last year be handled? (Sunk cost)
b. What is the net cost of the machine for capital budgeting purposes, that is, the
Year 0 project cash flow? (Tk 126,000)
c. What are the net operating cash flows during Years 1, 2, and 3?
(OCF: 42517.75 47578.75 34926.25)
d. What is the terminal year cash flow? (TCF: 50702.25)
e. Should the machine be purchased? Explain your answer. (NPV = 10,840, the
machine should be purchased)
3. New project analysis Holmes Manufacturing is considering a new machine that costs
$250,000 and would reduce pre-tax manufacturing costs by $90,000 annually. Holmes
would use the 3-year MACRS method to depreciate the machine, and management
thinks the machine would have a value of $23,000 at the end of its 5-year operating life.
The applicable depreciation rates are 33, 45, 15, and 7 percent as discussed in Appendix
12A. Working capital would increase by $25,000 initially, but it would be recovered at
the end of the project’s 5-year life. Holmes’s marginal tax rate is 40 percent, and a 10
percent WACC is appropriate for the project. Calculate the project’s NPV. Should the
project be taken? Explain. (NPV= 37,035, the project should be taken)
4. New Project analysis As a financial analyst, you must evaluate a proposed project to
produce printer cartridges. The equipment would cost $55,000, plus $10,000 for
installation. Annual sales would be 4,000 units at a price of $50 per cartridge, and the
project’s life would be 3 years. Current assets would increase by $5,000 and payables
by $3,000. At the end of 3 years the equipment could be sold for $10,000. Depreciation
would be based on the MACRS 3-year class, so the applicable rates would be 33, 45, 15,
and 7 percent. Variable costs would be 70 percent of sales revenues, fixed costs
excluding depreciation would be $30,000 per year, the marginal tax rate is 40 percent,
and the corporate WACC is 11 percent.
a. What is the required investment, that is, the Year 0 project cash flow? (Tk
67000)
b. What are the annual depreciation charges?
c. What is the terminal cash flow? (TCF= 9820)
d. What are the net operating cash flows in Years 1, 2, and 3?
( OCF: 44580 47700 39900)
e. What are the annual project cash flows? (-67000, 44580, 47700, 49720)
f. If the project is of average risk, what is its NPV, and should it be accepted?
(NPV= 48,231, the project should be accepted)