ACC 310F Lecture Notes - Lecture 11: Discounted Cash Flow, Capital Budgeting, Cash Flow
Document Summary
Get access
Related Documents
Related Questions
Capital Budgeting | |||||||||||
Glacier Creek Textiles is planning to purchase new manufacturing equipment. The equipment has an acquisition cost of $100,000, an estimated useful life of five years and no residual value. The company uses a 12% rate of return to evaluate capital projects. The cash flows for the five years: | |||||||||||
Year | Net Cash Outflows | Net Cash Inflows | |||||||||
Amount invested | |||||||||||
0 | ($100,000) | ||||||||||
1 | 25,000 | ||||||||||
2 | 29,000 | ||||||||||
3 | 26,000 | ||||||||||
4 | 28,000 | ||||||||||
5 | 35,000 | ||||||||||
Requirements | |||||||||||
1. Compute the accounting rate of return. | |||||||||||
2. Compute the net present value of the investment using Excel's PV function. | |||||||||||
3. Compute the net present value of the investment using Excel's NPV function. | |||||||||||
4. Compute the profitability index, rounded to two decimal places. | |||||||||||
5. Compute the internal rate of return of the investment using Excel's IRR function. Display to two decimal places, but do not round. | |||||||||||
Excel Skills | |||||||||||
1. Function PV | |||||||||||
2. Function NPV | |||||||||||
3. Function IRR | |||||||||||
Evaluate Glacier Creek Textiles' new manufacturing equipment. | ||||||
Data | ||||||
Annual discount Rate | 0.12 | |||||
Cash Flow Year 0 (Cost) | (100,000) | |||||
Cash Flow Year 1 | 25,000 | |||||
Cash Flow Year 2 | 29,000 | |||||
Cash Flow Year 3 | 26,000 | |||||
Cash Flow Year 4 | 28,000 | |||||
Cash Flow Year 5 | 35,000 | |||||
Useful Life in years | 5 | |||||
Residual value | 0 | |||||
Requirement 1 | Compute the Accounting Rate of Return | |||||
Average annual operating income | Average amount invested | Accounting Rate of Return - ARR | ||||
xxxxxxxxxxxxxxxxxxxxxxxxxxxxxx | xxxxxxxxxxxxxx | xxxxxxxxxxxxxxxxx | ||||
Requirement 2 | Compute the net present value of the investment using Excel's PV function. | |||||
Period | Cash Flows | |||||
1 | (22,321) | Note: The first period is shown as an example. | ||||
2 | xxxxxxxx | |||||
3 | xxxxxxxx | |||||
4 | xxxxxxxx | |||||
5 | xxxxxxxx | |||||
Present value of net cash flows | xxxxxxxx | Note: PV calculates the present value as a negative amount. | ||||
Cost of Asset | xxxxxxxx | |||||
Net Present Value | xxxxxxxx | |||||
Requirement 3 | Compute the net present value of the investment using Excel's NPV function | |||||
Present value of net cash flows | xxxxxxxxxx | |||||
Cost of asset | xxxxxxxxxx | |||||
Net Present Value | xxxxxxxxxx | |||||
Requirement 4 | Compute the profitability index, rounded to two decimal places. | |||||
Profitability index | xxxxxxxxxx | |||||
Requirement 5 | Compute the internal rate of return of the investment using Excel's IRR function. | |||||
Display to two decimal places, but do not round. | ||||||
IRR | xxxxxxxxx | Note: IRR requires a negative amount for the investment. |
Places with xxxxx's are what needs to be filled in, and it's for excel so if I could see the references to which numbers and the formula used that would be helpful. Thank you!!
Rockyford Company must replace some machinery that has zero book value and a current market value of $1,600. One possibility is to invest in new machinery costing $41,000. This new machinery would produce estimated annual pretax cash operating savings of $16,400. Assume the new machine will have a useful life of four years and depreciation of $10,250 each year for book and tax purposes. It will have no salvage value at the end of four years. The investment in this new machinery would require an additional $2,300 investment of net working capital. (Assume that when the old machine was purchased the incremental net working capital required at the time was $0.) |
If Rockyford accepts this investment proposal, the disposal of the old machinery and the investment in the new one will occur on December 31 of this year. The cash flows from the investment will occur during the next four calendar years. |
Rockyford is subject to a 40% income-tax rate for all ordinary income and capital gains and has a 11% weighted-average after-tax cost of capital. All operating and tax cash flows are assumed to occur at year-end. (For Parts 2 and 3, use the relevant table from Appendix CâTable 1 or Table 2.) |
Required: |
1. | Determine the after-tax cash flow arising from disposing of the old machinery. |
2. | Determine the present value of the after-tax cash flows for the next four years attributable to the cash operating savings. (Round your answer to the nearest whole dollar amount.) |
3. | Determine the present value of the tax shield effect of depreciation for year 1. (Round your answer to the nearest whole dollar amount.) |
4. | Which one of the following is the proper treatment for the additional $2,300 of net working capital required in the current year? | ||||||||||
|
1. Understand how to use EXCEL Spreadsheet | |||||||
(a) Develop proforma Income Statement Using ExcelSpreadsheet | |||||||
(b) Compute Net Project Cashflows,NPV, and IRR | |||||||
(c) Developproblem-solving and critical thinking skills | |||||||
and make long-term investment decisions | |||||||
1) LifePeriod of the Equipment = 4 years | 8) Sales for first year (1) | $200,000 | |||||
2) Newequipment cost | $(200,000) | 9) Sales increase per year | 5% | ||||
3)Equipment ship & install cost | $(35,000) | 10) Operating cost (60% of Sales) | $(120,000) | ||||
4) Relatedstart up cost | $(5,000) | (as a percent of sales in Year 1) | -60% | ||||
5)Inventory increase | $25,000 | 11) Depreciation (Straight Line)/YR | $(60,000) | ||||
6) AccountsPayable increase | $5,000 | 12) Marginal Corporate Tax Rate (T) | 21% | ||||
7) Equip.salvage value before tax | $15,000 | 13) Cost of Capital (Discount Rate) | 10% | ||||
ESTIMATING Initial Outlay (Cash Flow, CFo, T= 0) | |||||||
CF0 | CF1 | CF2 | CF3 | CF4 | |||
Year | 0 | 1 | 2 | 3 | 4 | ||
Investments: | |||||||
1)Equipment cost | |||||||
2) Shippingand Install cost | |||||||
3) Start upexpenses | |||||||
Total Basis Cost (1+2+3) | |||||||
4) Net Working Capital | |||||||
Total Initial Outlay | |||||||
Operations: | |||||||
Revenue | |||||||
OperatingCost | |||||||
Depreciation | |||||||
EBIT | |||||||
Taxes | |||||||
Net Income | |||||||
Addback Depreciation | |||||||
Total Operating Cash Flow | XXXXX | XXXXX | XXXXX | XXXXX | |||
Terminal: | |||||||
1) Changein net WC | $- | $- | $- | $20,000 | |||
2) Salvagevalue (after tax) | Salvage Value Before Tax (1-T) | XXXXX | |||||
Total | XXXXX | ||||||
Project Net Cash Flows | $- | $- | $- | $- | $ | ||
NPV = | IRR = | Payback= | |||||
Q#1 | Would you accept the project based on NPV, IRR? | ||||||
Would you accept the project based on Payback rule if projectcut-off | |||||||
is 3years? | |||||||
Q#2 Impact of 2017 Tax Cut Acton Net Income, Cash Flows and | |||||||
Capital Budgeting (Investment ) Decisions | |||||||
(a) | Estimate NPV, IRR and Payback Period of the project if equipment isfully | ||||||
depreciated in first year and tax rate equalsto 21%. Would you | |||||||
accept or reject the project? | |||||||
(b) | As a CFO of the firm, which of the above two scenario(a) or (b) | ||||||
would you choose? Why? | |||||||
Q#3 How would you explain to your CEOwhat NPV means? | |||||||
Q#4 What are advantages anddisadvantages of using only Payback method? | |||||||
Q#5 What are advantages and disadvantages of usingNPV versus IRR? | |||||||
Q#6 Explain the difference between independent projectsand mutually exclusive projects. | |||||||
When you are confronted with Mutually Exclusive Projects and havecoflicts | |||||||
with NPV and IRR results, which criterion would you use (NPV orIRR) and why? *****SHOW WORK PLEASE !!!! |