Running head: QUIZ #2
Simranjeet Kaur
Student ID: 2018091485
Email: [email protected]
Unit # 6
BUSI 2093 Introduction to Managerial Finance
Yorkville University – New Westminster Campus
Submission Date: November 15, 2020
1
1. Obsolete Technology is considering purchase of a new computer system to help handle
its warehouse inventories. The system costs $50,000, is expected to last 4 years, and
should reduce the cost of managing inventories by $22,000 a year. The opportunity cost
of capital is 10%. Should Obsolete go ahead?
As per the given statement, we have Total cost = $50,000
Time Period = 4 year
Cost of capital = 10%
Inventories = $ 22,000
For the First year Pv: 22,000/ 1+ 0.1^1 = 20,000
Second year: 22000/ 1+0.1^2 = 18,181.81
Third Year : 22,000/ 1+0.1^3 =16,528.92
Fourth year : 22,000/ 1+ 0.1^4 = 15,026.29
PVF In total = 69,735
Net PV = Present values of inflaws – PV of outflows
= 69,735 – 50,000
= 19735
Obsolete should go to help warehouse inventories by having positive amount.
2. From the table below
Year Project A Project B
0 -100 -100
1 40 50
2 40 50
3 40 50
4 40
a) If the opportunity cost of capital is 11% which of these projects is worth
pursuing?
b) Which project would you choose if the opportunity cost of capital is 16%?
a) If the opportunity cost of capital is 11%, then Project A will be good
because of having higher PVF
Year Project A PV @11% Discounted f
0 -100 1 -100
1 40 0.9009 36.03
2 40 0.8116 32.44
3 40 0.7311 29.244
4 40 0.658 26.32
NPV 24.32
2
Year Project B PV @11% DF
0 -100 1 -100
1 50 0.9009 45.045
2 50 0.811 40.55
3 50 0.7311 36.55
NPV 22.14
b) Project B has higher PVF than Project A through having 16%.
Year Project A PV @16% Df
0 -100 1 100
1 40 0.8620 34.48
2 40 0.7431 29.6
3 40 0.640 25.6
4 40 0.552 22.08
NPV 11.76
Year Project B PV @ 16% DF
0 -100 1 100
1 50 0.8620 43.1
2 50 0.7431 37.155
3 50 0.640 32
NPV 12
3. A house painting business had revenues of $16,000 and expenses of $9,000. There were
no depreciation expenses. However, the business reported the following changes in
various components of working capital:
Beginning End
Accounts Receivable $1,200 $4,500
Accounts Payable $600 $200
Calculate Net Cash Flow for the business for this period
Answer: As per the given statement, we will find out first Net Working Capital to know
the Cash Flow Statement.
NWC = Accounts Receivable – Accounts Payable
3
= (4500 -1200) – (200- 600)
= 3300 – (-400)
= 3700
Cash Flow: Sales- expenses – NWC
= 16000 – 9000- 3700
= 3300
4. A regional super market chain is deciding whether to install a machine in each of its
stores. Each machine costs $250,000. Projected income per machine is as follows: Figs
are all in $
Year 1 2 3 4 5
Sales 250,000 300,000 300,000 250,000 250,000
Operating Expenses 200,000 200,000 200,000 200,000 200,000
Depreciation 50,000 50,000 50,000 50,000 50,000
Accounting Income 0 50,000 50,000 0 0
a) Why would the store continue to operate a machine in Year 4 and 5 if it produces no
profits?
b) What are the cash flows for investing in a machine? Assume each machine is
completely depreciated and has no salvage value at the end of its 5 years life.
Answer: As per my concern, store should operate a machine in year 4 and 5 if there
is no possibility of making any profit. On the other words, it will help to recover the
depreciation amount of store.
Cash Flow Statement:
Year 1 Year 2 Year 3 Year 4 Year5
Sales 250,000 300,000 300,000 250,00 250,000
Operating 200,000 200,000 200,000 200,000 200,000
Expenses
Net cash 50,000 100,000 100,000 50,000 50,000
flow from
4
operating
Machine 250,000
Net cash 250,000
flow
Operating
activities
So, net cash flow will be 250,000 100,000 100,000 50,000 50,000
5
Reference
Ross, S. A., Wester field, R., Jordan, B. D., & Roberts, G. S. (2016). Fundamentals of
corporate finance (9th Canadian ed.). McGraw-Hill Ryerson..