Depreciation rates Year 1 Year 2 Year 3 33.33% 44.45% 14.81% Year 4 7.41% Complete the following table and calculate incremental cash flows in each year. Hint: Round your answers to the nearest dollar and remember to enter a minus sign if the calculated value is negative. Year 0 Year 1 Year 2 Year 3 Year 4 New machine cost $1,700 After-tax salvage value, old machine $700 Sales revenues $4,500 Operating costs except depreciation $380 $4,500 $380 $4,500 $380 $4,500 $380 Operating income $ $3,364 $3,868 $3,994 After-tax operating income $ $2,018 $2,321 $2,396 Net cash flows after replacement (adding back depreciation) Incremental Cash Flows $2,774 $2,321 $2,522 $394 $193 $142 Next evaluate the incremental cash flows by calculating the net present value (NPV), the internal rate of return (IRR), and the modified IRR (MIRR). Assume again that the cost of financing the new project is the same as the WACC and equals 10%. Hint: Use a spreadsheet program's functions or use a financial calculator for this task.

Depreciation rates Year 1 Year 2 Year 3 33.33% 44.45% 14.81% Year 4 7.41% Complete the following table and calculate incremental cash flows in each year. Hint: Round your answers to the nearest dollar and remember to enter a minus sign if the calculated value is negative. Year 0 Year 1 Year 2 Year 3 Year 4 New machine cost $1,700 After-tax salvage value, old machine $700 Sales revenues $4,500 Operating costs except depreciation $380 $4,500 $380 $4,500 $380 $4,500 $380 Operating income $ $3,364 $3,868 $3,994 After-tax operating income $ $2,018 $2,321 $2,396 Net cash flows after replacement (adding back depreciation) Incremental Cash Flows $2,774 $2,321 $2,522 $394 $193 $142 Next evaluate the incremental cash flows by calculating the net present value (NPV), the internal rate of return (IRR), and the modified IRR (MIRR). Assume again that the cost of financing the new project is the same as the WACC and equals 10%. Hint: Use a spreadsheet program's functions or use a financial calculator for this task.

EBK CFIN

6th Edition

ISBN:9781337671743

Author:BESLEY

Publisher:BESLEY

Chapter10: Project Cash Flows And Risk

Section: Chapter Questions

Problem 1PROB

See similar textbooks

Similar questions

Use the information in Problem A-1 to solve this problem. Assume that the van is five-year property for tax purposes. Required Prepare a schedule of depreciation under MACRS. Round figures to the nearest whole dollar. PROBLEM A-1 A delivery van was bought for 18,000. The estimated life of the van is four years. The trade-in value at the end of four years is estimated to be 2,000. Check Figure Year 3 depreciation, 3,456
Net Cash Flow Year Processing Mill Electric Shovel 1 $310,000 $330,000 2 260,000 325,000 3 260,000 325,000 4 260,000 320,000 5 180,000 6 130,000 7 120,000 8 120,000 The estimated residual value of the processing mill at the end of Year 4 is $280,000. Present Value of $1 at Compound Interest Year 6% 10% 12% 15% 20% 1 0.943 0.909 0.893 0.870 0.833 2 0.890 0.826 0.797 0.756 0.694 3 0.840 0.751 0.712 0.658 0.579 4 0.792 0.683 0.636 0.572 0.482 5 0.747 0.621 0.567 0.497 0.402 6 0.705 0.564 0.507 0.432 0.335 7 0.665 0.513 0.452 0.376 0.279 8 0.627 0.467 0.404 0.327 0.233 9 0.592 0.424 0.361 0.284 0.194 10 0.558 0.386 0.322 0.247 0.162 Determine which equipment should be favored, comparing the net present values of the two proposals and assuming a minimum rate of return of 15%. Use the present value table appearing above. If required, round to the nearest dollar. Processing Mill Electric Shovel Present value…
A company buys a machine for $80,000 that has an expected life of 10 years and no salvage value. The company uses straight-line depreciation. The company anticipates a yearly net income of $3,850 after taxes of 14%, with the cash flows to be received evenly throughout each year. What is the accounting rate of return? a) 4.81% b) 8.28% c) 1.35% d) 9.63% e) 48.13%
5. An equipment costing P250,000 has an estimated life of 15 years with a book value of P30,000 at the endof the period. Compute the depreciation charge and its book value after 10 years using declining balancemethod. WITH CASH FLOW DIAGRAM
Give typing answer with explanation and conclusion 6. Six years ago, ABC Company invested $47,871 in a new machinery. The investment in net working capital was $9,992 which would be recovered at the end of the project. Today, ABC Company is selling the machinery for $17,709. Today, the book value of the machinery is $24,103. The tax rate is 39 percent. What are the terminal cash flows in Year 6? Enter your answer rounded off to two decimal points.
TransITRI is a transportation company with a recent need of a new construction equipment at a first cost of $78,000 (Equation (1)), zero salvage value, and a cash flow before taxes (CFBT) per year t that follows Equation (2). CFBT = $30,000 – 3,000t (for t = 1, 2, … T) (1) CFBT = - $78,000 (for t =0) (2) Plot the cash flow diagram from year 0 (t=0) to year 9 (t=9)
After-Tax Cash Flows Warren Company plans to open a new repair service center for one of its electronic products. The center requires an investment in depreciable assets costing $460,000. The assets will be depreciated on a straight-line basis, over four years, and have no expected salvage value. The annual income statement for the center is given below. Revenues $480,000 Less: Cash operating expenses (192,000) Depreciation (115,000) Income before income taxes $173,000 Less: Income taxes (@40%) 69,200 Net income $103,800 Required: 1. Using the income approach, calculate the after-tax cash flows.$fill in the blank 1 2. Using the decomposition approach, calculate the after-tax cash flows for each item of the income statement and show that the total is the same as the income approach. Enter cash expenses as negative amounts and noncash expenses as positive amounts. Revenue (after tax) $fill in the blank Cash expenses (after tax) fill in the blank…
No written by hand solution An asset with a first cost of $14,000 is depreciated using the Modified Accelerated Cost recovery System (MACRS) over a 5-year period. The cash flow before taxes (CFBT) is estimated at $10,000 for the first 4 years and $5000 thereafter as long as the asset is retained. The effective tax rate is 40%, and the money is worth 8% per year. In present worth dollars, how much of the cash flow generated by the asset over its recovery period is lost to taxes? The present worth (PW) of CFBT is determined to be $ . The present worth (PW) of CFAT is determined to be $ . The difference between the two present worth (PW) values is determined to be $ .
Payback Machine X Cumulative cash flow Machine Y Cumulative cash flow Investment 1,000,000 1,000,000 (1,000,000) (1,000,000) Year 1 $500,000 (500,000) $200,000 (800,000) Year 2 $500,000 0 $300,000 (500,000) Year 3 $300,000 $500,000 0 Year 4 $100,000 $500,000 Payback 2 years 3 years ARR Machine X ARR = Average Profit Average investment Therefore: Depreciation (1000, 000-200,000) /4 = 200000 = 200,000X 4 = 800,000 Profits before depreciation 1400,000 Less depreciation (800,000) Accounting Profit 600,000 Average profits 600,000/4yrs =150,000 Average investment = (initial investment + residual value)/2 = (1,000,000 + 200,000)/2 = 600,000 (Average profit/ average investment) X 100 = (150,000/600,000) X 100 = 25% Machine Y…
Harper Corporation has the following information about the purchase of a new piece of equipment: Cash revenues less cash expenses $50,000 per yearCost of equipment $130,000Salvage value at the end of the 8 th year $22,000Increase in working capital requirements $35,000Tax rate 25 percentLife 8 years The cost of capital is 13 percent. Required:a. Calculate the following assuming straight-line depreciation:i. Calculate the after-tax net income for each of the eight years.ii. Calculate the after-tax cash flows for each of the eight years.iii. Calculate the after-tax payback period.iv. Calculate the accrual accounting rate of return on original investment for each of the eightyears.v. Calculate the net present value (NPV).vi. Calculate the internal rate of return (IRR). b. Calculate the following assuming that depreciation expense is $24,000, $21,000, $18,000,$15,000, $12,000, $9,000, $6,000 and $3,000 for years 1 through 8, respectively:i. Calculate the after-tax cash flows for each of…
The Hills Company, a calendar year company, purchased a new machine for P280,000 on January 1. Depreciation for tax purposes will be P35,000 annually for eight years. The accounting (book value) rate of return (ARR) is expected to be 15% on the initial increase in required investment. On the assumption of a uniform cash inflow, this investment is expected to provide annual cash flow from operations, net of income taxes, of Group of answer choices P40,250 P77,000 P35,000 P42,000
calculate the net present value; Initial capital investment 180,000 Estimated useful life 3 years Estimated annual cash inflow each year 80,000 Desired rate of return 10% Assume straight-line depreciation in all computations, and ignore income taxes.