5. **Problem 10-01**

NPV

A project has an initial cost of $39,800, expected net cash inflows of $14,000 per year for 8 years, and a cost of capital of 8%. What is the project’s NPV? (*Hint:* Begin by constructing a time line.) Do not round your intermediate calculations. Round your answer to the nearest cent.

$_____

6. **Problem 10-02**

IRR

A project has an initial cost of $55,000, expected net cash inflows of $11,000 per year for 10 years, and a cost of capital of 9%. What is the project’s IRR? Round your answer to two decimal places.

____ %

7. **Problem 10-03**

MIRR

A project has an initial cost of $43,000, expected net cash inflows of $9,000 per year for 10 years, and a cost of capital of 14%. What is the project’s MIRR? Do not round intermediate calculations. Round your answer to two decimal places.

_____ %

8. **Problem 10-04**

Profitability Index

A project has an initial cost of $52,300, expected net cash inflows of $8,000 per year for 7 years, and a cost of capital of 14%. What is the project’s PI? Do not round your intermediate calculations. Round your answer to two decimal places.

_____

9. **Problem 10-05**

Payback

A project has an initial cost of $59,675, expected net cash inflows of $13,000 per year for 9 years, and a cost of capital of 13%. What is the project’s payback period? Round your answer to two decimal places.

_____ years

10. **Problem 10-06**

Discounted Payback

A project has an initial cost of $52,125, expected net cash inflows of $12,000 per year for 8 years, and a cost of capital of 12%. What is the project’s discounted payback period? Round your answer to two decimal places.

_____ years

11. **Problem 10-08**

NPVs, IRRs, and MIRRs for Independent Projects

Edelman Engineering is considering including two pieces of equipment, a truck and an overhead pulley system, in this year’s capital budget. The projects are independent. The cash outlay for the truck is $18,000 and that for the pulley system is $22,000. The firm’s cost of capital is 14%. After-tax cash flows, including depreciation, are as follows:

**Year**

**Truck**

**Pulley**

1

$5,100

$7,500

2

5,100

7,500

3

5,100

7,500

4

5,100

7,500

5

5,100

7,500

a. Calculate the IRR for each project. Round your answers to two decimal places.

Truck: ____ %

What is the correct accept/reject decision for this project?

Pulley: _____ %

What is the correct accept/reject decision for this project?

b. Calculate the NPV for each project. Round your answers to the nearest dollar, if necessary. Enter each answer as a whole number. For example, do not enter 1,000,000 as 1 million.

Truck: _____$

What is the correct accept/reject decision for this project?

Pulley: _____ $

What is the correct accept/reject decision for this project?

c. Calculate the MIRR for each project. Round your answers to two decimal places.

Truck: _____ %

What is the correct accept/reject decision for this project?

Pulley: _____ %

What is the correct accept/reject decision for this project?

12. **Problem 11-01**

Investment Outlay

Talbot Industries is considering launching a new product. The new manufacturing equipment will cost $16 million, and production and sales will require an initial $5 million investment in net operating working capital. The company’s tax rate is 35%.

a. What is the initial investment outlay? Write out your answer completely. For example, 2 million should be entered as 2,000,000.

$ _____

b. The company spent and expensed $150,000 on research related to the new project last year. Would this change your answer?**-Yes or NO?**

c. Rather than build a new manufacturing facility, the company plans to install the equipment in a building it owns but is not now using. The building could be sold for $1.5 million after taxes and real estate commissions. How would this affect your answer?

The project’s cost will **-:**

– **Increase/decrease/no change**

13. **Problem 11-02**

Operating Cash Flow

The financial staff of Cairn Communications has identified the following information for the first year of the roll-out of its new proposed service:

Projected sales

$25 million

Operating costs (not including depreciation)

$11 million

Depreciation

$5 million

Interest expense

$3 million

The company faces a 30% tax rate. What is the project’s operating cash flow for the first year (t = 1)? Write out your answer completely. For example, 2 million should be entered as 2,000,000.

$ _____

14. **Problem 11-03**

Net Salvage Value

Allen Air Lines must liquidate some equipment that is being replaced. The equipment originally cost $23 million, of which 80% has been depreciated. The used equipment can be sold today for $8.05 million, and its tax rate is 40%. What is the equipment’s after-tax net salvage value? Write out your answer completely. For example, 2 million should be entered as 2,000,000.

$ ______

15. **Problem 11-04**

Replacement Analysis

Although the Chen Company’s milling machine is old, it is still in relatively good working order and would last for another 10 years. It is inefficient compared to modern standards, though, and so the company is considering replacing it. The new milling machine, at a cost of $42,000 delivered and installed, would also last for 10 years and would produce after-tax cash flows (labor savings and depreciation tax savings) of $8,900 per year. It would have zero salvage value at the end of its life. The Project cost of capital is 11%, and its marginal tax rate is 35%.

Should Chen buy the new machine?

–**YES OR NO?**

16.

**Problem 11-06**

New-Project Analysis

The Campbell Company is considering adding a robotic paint sprayer to its production line. The sprayer’s base price is $1,000,000, and it would cost another $16,000 to install it. The machine falls into the MACRS 3-year class (the applicable MACRS depreciation rates are 33.33%, 44.45%, 14.81%, and 7.41%), and it would be sold after 3 years for $630,000. The machine would require an increase in net working capital (inventory) of $9,000. The sprayer would not change revenues, but it is expected to save the firm $419,000 per year in before-tax operating costs, mainly labor. Campbell’s marginal tax rate is 30%.

a. What is the Year 0 net cash flow?

$ _____

b. What are the net operating cash flows in Years 1, 2, and 3? Do not round intermediate calculations. Round your answers to the nearest dollar.

Year 1

$ _____

Year 2

$ ______

Year 3

$ ______

c. What is the additional Year 3 cash flow (i.e, the after-tax salvage and the return of working capital)? Do not round intermediate calculations. Round your answer to the nearest dollar.

$ ______

d. If the project’s cost of capital is 14 %, what is the NPV of the project? Do not round intermediate calculations. Round your answer to the nearest dollar.

$ ______

Should the machine be purchased?**YES OR NO?**

17. **Problem 12-01**

AFN equation

Broussard Skateboard’s sales are expected to increase by 20% from $8.0 million in 2016 to $9.60 million in 2017. Its assets totaled $2 million at the end of 2016. Broussard is already at full capacity, so its assets must grow at the same rate as projected sales. At the end of 2016, current liabilities were $1.4 million, consisting of $450,000 of accounts payable, $500,000 of notes payable, and $450,000 of accruals. The after-tax profit margin is forecasted to be 5%, and the forecasted payout ratio is 70%. Use the AFN equation to forecast Broussard’s additional funds needed for the coming year. Round your answer to the nearest dollar. Do not round intermediate calculations.

$ _____

18. **Problem 12-02**

AFN equation

Broussard Skateboard’s sales are expected to increase by 25% from $7.8 million in 2016 to $9.75 million in 2017. Its assets totaled $4 million at the end of 2016. Broussard is already at full capacity, so its assets must grow at the same rate as projected sales. At the end of 2016, current liabilities were $1.4 million, consisting of $450,000 of accounts payable, $500,000 of notes payable, and $450,000 of accruals. The after-tax profit margin is forecasted to be 3%, and the forecasted payout ratio is 70%. What would be the additional funds needed? Do not round intermediate calculations. Round your answer to the nearest dollar.

$ _____

Assume that an otherwise identical firm had $5 million in total assets at the end of 2016. The identical firm’s capital intensity ratio (A0*/S0) is **HIGHER THAN, LOWER THAN, EQUAL TO? **than Broussard’s; therefore, the identical firm is **MORE, LESS, SAME? ** 3 capital intensive – it would require **LARGER, SMALLER OR SAME?** increase in total assets to support the increase in sales.