12-5 OPTIMAL CAPITAL BUDGET comes from retained earnings. However, if the compan
ID: 2791811 • Letter: 1
Question
12-5 OPTIMAL CAPITAL BUDGET comes from retained earnings. However, if the company issues new stock to raise new equity, it estimates that its WACC will rise to 10.8%. The company believes that it will exhaust its retained earnings at $2,500,000 of capital due to the number of highly profitable projects available to the firm and its limited earnings. The company is considering the following seven investment projectss Marble Construction estimates that its WACC is 10% if equity Project Size 650,000 1,050,000 1,000,000 1,200,000 500,000 650,000 700,000 IRR 14.0% 13.5 11.2 11.0 10.7 10.3 10.2 ume that each of these projects is independent and that each is just as risky as the firm's existing assets. Which set of projects should be accepted, and what is the firm's optimal capital budget? DEPRECIATION METHODS Charlene is evaluating a capital budgeting project that should last for 4 years. The project requires $800,000 of equipment. She is unsure what depreciation 12-6 method to use in her analysis, straight-line or the 3-year MACRS accelerated method. Under straight-line depreciation, the cost of the equipment would be d over its 4-year life (ignore the half-year convention for the straight-line method). The applicable MACRS depreciation rates are 33%, 45%, 15%, and 7%, as discussed in Appendix 12A. The company's WACC is 8%, and its tax rate is 35%. a. What would the depreciation expense be each year under each method? b. Which depreciation method would produce the higher NPV, and how much higher would it be?Explanation / Answer
Answer 12.5 B Depreciation Method
Investment 800,000.00 $ Depreciation - Straight Line Assuming asset value is 0$ and useful life is 4 yrs. Year 1 2 3 4 Depreciation (in $) 200,000.00 200,000.00 200,000.00 200,000.00 Tax Rate 35% Tax Shield on Depreciaiton = Depreciation X Tax Rate Tax Shield on Depreciaiton 70,000.00 70,000.00 70,000.00 70,000.00 WACC 8% PV Factor = (1/(1+r)^n) PV Factor @ 8% 0.92592593 0.85733882 0.79383224 0.73502985 Multiply PV Factor with Taxshield on deprecaition to get NPV NPV '($) 64,814.81 60,013.72 55,568.26 51,452.09 Sum of NPV of Tax Shield ($) 231,848.88 $ MARC Method - 3 Yr period In MARC method use the given rate and use the original asset value as the mthod warrants for 100% depreciation Year 1 2 3 4 Rate 33% 45% 15% 7% Asset Value 800,000.00 $ Deprecaition 264,000.00 360,000.00 120,000.00 56,000.00 Tax Shield 92,400.00 126,000.00 42,000.00 19,600.00 PV Factor @ 8% 0.92592593 0.85733882 0.79383224 0.73502985 NPV ($) 85,555.56 108,024.69 33,340.95 14,406.59 Sum of NPV of Tax Shield ($) 241,327.79 $ Since Tax shield on Depreciaiton is savings use the MARCS method as it has highest NPV of Savings.Related Questions
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.