Category:
Business & Finance

Alliance is considering automating their production process to become more efficient. In order to do so they will buy a new monorail manufacturing system at a cost of $500,000. The system will be depreciated using seven-year MACRS (15%, 25%, 17%, 12%, 9%, 9%, 9%, 4%). The system will be sold in five years for $200,000. If they buy the system they will Trade In their current trolleys for $100,000. The trolleys were originally bought four years ago for $500,000 and are being depreciated using straight-line depreciation over five years. If Alliance does not replace the trolleys, they will be kept for the next five years when they will be sold for $10,000. The new system will not affect Alliance’s sales but will reduce Costs of Goods Sold by $1,000,000. However, Fixed Costs will rise by $50,000 per year if the monorail system is installed. The tax rate is 40%. What are the incremental cash flows associated with this proposed project?

Balance Sheet Effects |———-Depreciation Expenses————-|

Today Year 1 Year 2 Year 3 Year 4 Year 5 End

1. Buy New Assets

2. Trade In Old Assets

3. Keep Old Assets

4. Change in NWC

Income Statement Effects

Year 1 Year 2 Year 3 Year 4 Year 5

Net Sales

– Net COGS

– Net Depreciation

– Net Fixed Costs

= Net OEBT

– Net Taxes

= Net OEAT

+ Net Depreciation

= Net Operating CF

Total Cash Flows

CF0 =

C01 =

C02 =

C03 =

C04 =

C05 =

C06 =

1. What is the Initial Cost of this project?

a) $300,000

b) $400,000

c) $500,000

d) $600,000

2. What is net depreciation expense on the income statement in Year 1?

a) -$75,000

b) -$25,000

c) $100,000

d) $175,000

3. What is the After Tax Salvage Value of selling the equipment at the end?

a) $164,000

b) $182,000

c) $218,000

d) $236,000

4. What is the Operating Cash Flow in Year 2

a) $430,000

b) $510,000

c) $560,000

d) $620,000

5. What is the NPV of this project?

a) $500,000

b) $1,000,000

c) $1,500,000

d) $2,000,000

Kaffie Frederick is considering an expansion of it’s operations by introducing a new product line. In order to expand, they will have to buy new machinery for $1,000,000. The machinery will be depreciated using three-year MACRS (33%, 45%, 15%, 7%). In four years they will be able to sell the machinery for $250,000. If they go through with the planned expansion, Sales of the new product will be $750,000 per year and sales of the old product will rise by $50,000 per year. Variable Costs on the new product are 75% of new product sales while variable costs on the old product are 65% of old product sales. The new project will require additional fixed costs of $20,000 per year. The tax rate is 40%. What are the incremental cash flows associated with this proposed project?

Balance Sheet Effects |———-Depreciation Expenses————-|

Today Year 1 Year 2 Year 3 Year 4 Year 5 End

1. Buy New Assets

2. Trade In Old Assets

3. Keep Old Assets

4. Change in NWC

Income Statement Effects

Year 1 Year 2 Year 3 Year 4 Year 5

Net Sales

– Net COGS

– Net Depreciation

– Net Fixed Costs

= Net OEBT

– Net Taxes

= Net OEAT

+ Net Depreciation

= Net Operating CF

Total Cash Flows

CF0 =

C01 =

C02 =

C03 =

C04 =

C05 =

C06 =

6. What is the Initial Cost of this project?

a) $500,000

b) $1,000,000

c) $1,500,000

d) $2,000,000

7. What is net depreciation expense on the income statement in Year 1?

a) $175,000

b) $250,000

c) $330,000

d) $475,000

8. What is the After Tax Salvage Value of selling the equipment at the end?

a) $110,000

b) $150,000

c) $175,000

d) $215,000

9. What is the Operating Cash Flow in Year 2

a) $238,000

b) $291,000

c) $363,000

d) $422,000

10. What is the IRR of this project?

a) 0%

b) 5%

c) 10%

d) 15%