0 оценок0% нашли этот документ полезным (0 голосов)
26 просмотров5 страниц
NAU is faced with the decision of which word processor to buy. It can buy the Bang word processor, which costs $8,000, and has an estimated annua, year!end maintenance cost of $",000. #he I(U word processor woud need to be repaced after three years.
NAU is faced with the decision of which word processor to buy. It can buy the Bang word processor, which costs $8,000, and has an estimated annua, year!end maintenance cost of $",000. #he I(U word processor woud need to be repaced after three years.
NAU is faced with the decision of which word processor to buy. It can buy the Bang word processor, which costs $8,000, and has an estimated annua, year!end maintenance cost of $",000. #he I(U word processor woud need to be repaced after three years.
1. NAU is faced with the decision of which word processor to choose. It can buy the Bang word processor, which costs $8,000, and has an estimated annua, year!end maintenance cost of $",000. #he Bang word processor wi be repaced at the end of year $ and ha%e no %aue at the time &maintenance cost for $ years'. Aternati%ey, NAU coud buy I(U word processor to accompish the same identica wor). #he I(U word processor woud need to be repaced after three years. I(U costs ony $*000, but annua, year!end maintenance costs wi be $"*00 per machine &for three years'. NAU+s opportunity cost of funds is 1$ percent. Because NAU is a nonprofit institution it does not pay ta,es. #here is no sa%age %aue for either machine. It is anticipated that whiche%er manufacturer is chosen now wi be the suppier of future machines. -oud you recommend purchasing the Bang or I(U. Since revenue is the same we will compare the costs of the two machines: Bang: PV Investment ! PV "maintenance costs# $%&&& ! '%$2( )3%$2( *+, -%(-'./- I01: PV Investment ! PV "maintenance costs# '%&&& ! '%$&- )&%$&- *+, -%/'3.// ,hoose I01 machines. +lternativel2 we can use e3ual hori4ons B+56 Investment ,osts $%&&& ! $%&&&7).)-8- ! $%&&&7).)-8$ 9)'%'-).)) 0p ,osts 9))%32&.'$ :otal ,osts 92/%$/)./; I01 Investment ,osts '%&&& ! '%&&&7).)-83 ! '%&&&7).)-8/ ! '%&&&7).)-8; 9)2%);&.33 0p ,osts 9)-%)'&.(3 :otal ,osts 92/%3-).&/ +gain choose I01 machines. ". /ompute the cash fows for the pro0ect whose detais are gi%en beow1 #he pro0ect is being set up on and owned by the firm. #his and which is worth $"m now, and was purchased a year ago for $1m. #he initia in%estment in pant and machinery wi be $2m. Assume a assets ha%e a ife of * years. Assume that the sa%age %aue of its pant and machinery wi be $1m. #he Net -or)ing /apita wi be $1m at the end of year 1 and $"m at the end of year ". At the end of the pro0ect ife of 3 years, it hopes to reco%er its entire in%estment without oss in %aue. Its 4B5# are e,pected to be $*m in each of the ne,t 3 years. #he firm pans to se off its pant and machinery after 3 years for $"m and the and for $3m. /orporate ta, rate is 3*6. /apita gains ta, rate is "06. #he discount rate is 106. <r & <r ) <r 2 <r 3 :otal Investment $.&& 7ant 8 9:/ /.&& ;and 2.&&
,apital 6ains :a@ ,alculation 7roceeds from sae of asset ! 7ant and 9:/ 2.&& 7roceeds from sae of asset ! ;and 3.&& #a, Boo) <aue of Assets ! 7ant and 9:/ /.&& -.$& 2.$$ ).(3 #a, Boo) <aue of Assets ! ;and 2.&& 7rofit on sae of assets ).2( /apita =ains #a, &.2'
Summar2 of ,ash Flows In%estment "$.&&# /hange in Net -or)ing /apita ").&&# ").&&# 2.&& Net Income 2./( 2.;2 2./' Boo) 5epreciation ).&& ).&& ).&& 7roceeds from sae of asset ! 7ant and 9:/ 2.&& 7roceeds from sae of asset ! ;and 3.&& /apita =ains #a, "&.2'#
Net /ash >ow "$.&&# 2./( 2.;2 )&.-& 7resent <aue "$.&&# 2.-3 2.-) (.$) -./' 3.?ou ha%e been as)ed to e%auate a pro0ect with infinite ife. @aes and costs are pro0ected to be $1000 and $*00 respecti%ey. #here is no depreciation and the ta, rate is 306. #he rea reAuired rate of return is 106. #he infation rate is $6 and is e,pected to be $6 fore%er. @aes and costs wi increase at the rate of infation. If the pro0ect costs $3000, what is the N7<. Sales )%&&& rr )&A ,osts '&& ri -A :a@ 3&A rn ").)B).&-#>) )-.-A *B: )%&&&>'&& '&&% +fter ta@es '&& B ")>&.3# 3'& Perpetual cash flow stream growing at -A 3'& 7 "&.)-->.&-# 3%3/'.3$ >3%&&& 5PV 3/'.3$ $. A pro0ect wi produce operating cash fows of $$*,000 a year for four years. 5uring the ife of the pro0ect, in%entory wi be owered by $30,000 and accounts recei%abe wi increase by $1*,000. Accounts payabe wi decrease by $10,000. #he pro0ect reAuires the purchase of eAuipment at an initia cost of $1"0,000. #he eAuipment wi be depreciated straight!ine to a Bero boo) %aue o%er the ife of the pro0ect. #he eAuipment wi be sa%aged at the end of the pro0ect creating a $"*,000 after!ta, cash fow. At the end of the pro0ect, net wor)ing capita wi return to its norma e%e. -hat is the net present %aue of this pro0ect gi%en a reAuired return of 1$6. <ear & ) 2 3 - 0p ,ash -'%&&& -'%&&& -'%&&& -'%&&& ,hange in =ork,ap '%&&& >'%&&& *3uip >)2&%&&& 2'%&&& Sum >))'%&&& -'%&&& -'%&&& -'%&&& /'%&&& PV >))'%&&& 3;%-(3./$ 3-%/2/.&- 3&%3(3.(2 3$%-$'.22 5PV 2(%;'$.// *. 9arsha+s 8 /o. purchased a corner ot in 4gon /ity fi%e years ago at a cost of $2$0,000. #he ot was recenty appraised at $810,000. At the time of the purchase, the company spent $*0,000 to grade the ot and another $$,000 to buid a sma buiding on the ot to house a par)ing ot attendant who has o%erseen the use of the ot for daiy commuter par)ing. #he company now wants to buid a new retai store on the site. #he buiding cost is estimated at $1." miion. -hat amount shoud be used as the initia cash fow for this buiding pro0ect. :he proCecteD cost of the EuilDing plus the opportunit2 cost of the lanD )%2&&%&&& ! $)&%&&& 92%&)&%&&& 2. ?ou own a house that you rent for $1,"00 a month. #he maintenance e,penses on the house a%erage $"00 a month. #he house cost $8C,000 when you purchased it se%era years ago. A recent appraisa on the house %aued it at $"10,000. #he annua property ta,es are $*,000. If you se the house you wi incur $"0,000 in e,penses. ?ou are deciding whether to se the house or con%ert it for your own use as a professiona office. -hat %aue shoud you pace on this house when anayBing the option of using it as a professiona office. #he discount rate is 106. 0pportunit2 costs of selling the house minus the costs associateD with the sale 2)&%&&& F 2&%&&& 9);&%&&& D. #he pro0ects ha%e the foowing N7<s and pro0ect i%es. 7ro0ect N7< ;ife 7ro0ect A $*,000 $ years 7ro0ect B $D,000 D years If the cost of capita is 1"6, which pro0ect woud you accept. ProCect + ProCect B 5 - ( I7< )2A )2A PV 9'%&&& 9(%&&& PG: H H FV & & *+I 9)%/-/.)( 9)%'33.$2 ,hoose ProCect + 8. (9 /onstruction /ompany must choose between two types of cranes. /rane A costs $200,000, wi ast for * years, and wi reAuire $20,000 in maintenance each year. /rane B costs $D*0,000 and wi ast for se%en years and wi reAuire $30,000 in maintenance each year. 9aintenance costs for cranes A and B are incurred at the end of each year. #he appropriate discount rate is 1"6 per year. -hich machine shoud (9 /onstruction purchase. ,rane + ,rane B Purchase /&&%&&& ('&%&&& 0p costs 5 ' ( I7< )2A )2A PV H H PG: /&%&&& 3&%&&& FV & & PV 92)/%2$/.'( 9)3/%;)2.(& :otal PV 9$)/%2$/.'( 9$$/%;)2.(& *+, ,rane + ,rane B 5 ' ( I7< )2A )2A PV $)/%2$/.') $$/%;)2.(& PG: H H FV & & PG:7 *+, 922/%--'.$2 9);-%33$.3& Purchase ,rane B C. Eurt+s Eabinets is oo)ing at a pro0ect that wi reAuire $80,000 in fi,ed assets and another $"0,000 in net wor)ing capita. #he pro0ect is e,pected to produce saes of $110,000 with associated costs of $D0,000. #he pro0ect has a $!year ife. #he company uses straight!ine depreciation to a Bero boo) %aue o%er the ife of the pro0ect. #he ta, rate is 3*6. -hat is the operating cash fow for this pro0ect. Depreciation per 2ear $&%&&&7- 2&%&&& "Sales F ,osts F Depreciation# B ")>ta@# ! Dep 0,F "))&%&&& F (&%&&& > 2&%&&&# B ")>&.3'# ! 2&%&&& 933%&&&