You are considering the purchase of a new machine for a project. Details of this potential purchase are provided below. • The project life is 3 years • The machine costs $240,000 o • • You will pay cash for half of this at time 0, and will finance the remaining half at 10% APR compounded annually over 3 years. o The machine will be depreciated using a 7 year MACRS approach. Annual O&M costs of the machine are $25,000. Annual labor savings (revenues) are $100,000. Salvage Value at the end of year 3 will be $90,000. Working Capital requirement is initially $50,000. Any investment in Working Capital will be recovered at the end of the project. • Assume an income tax rate and gains tax rate of 21%. • Your MARR is 15%. NOTE: DO THIS PROBLEM AS A CONSTANT YEAR PROBLEM (I.E. YOU DON'T NEED TO ADJUST FOR THE EFFECTS OF INFLATION) Part (a) (a)). Fill in the Income and Cash Flow tables on the next page to find the annual after-tax cash flows. Cells outlined in BOLD are grading checkpoints. These cells are the "Net income" and "Depreciation" rows in the Cash Flow Statement and the "NET CASH FLOW" row "

Cornerstones of Cost Management (Cornerstones Series)
4th Edition
ISBN:9781305970663
Author:Don R. Hansen, Maryanne M. Mowen
Publisher:Don R. Hansen, Maryanne M. Mowen
Chapter19: Capital Investment
Section: Chapter Questions
Problem 4CE: Manzer Enterprises is considering two independent investments: A new automated materials handling...
icon
Related questions
Question
You are considering the purchase of a new machine for a project. Details of this potential
purchase are provided below.
• The project life is 3 years
The machine costs $240,000
o You will pay cash for half of this at time 0, and will finance the remaining half at
10% APR compounded annually over 3 years.
The machine will be depreciated using a 7 year MACRS approach.
Annual O&M costs of the machine are $25,000.
Annual labor savings (revenues) are $100,000.
Salvage Value at the end of year 3 will be $90,000.
Working Capital requirement is initially $50,000. Any investment in Working Capital
will be recovered at the end of the project.
Assume an income tax rate and gains tax rate of 21%.
Your MARR is 15%.
NOTE: DO THIS PROBLEM AS A CONSTANT YEAR PROBLEM (I.E. YOU
DON'T NEED TO ADJUST FOR THE EFFECTS OF INFLATION)
Part (a)
(a)). Fill in the Income and Cash Flow tables on the next
page to find the annual after-tax cash flows. Cells outlined in BOLD are grading
checkpoints. These cells are the "Net income" and "Depreciation" rows in the Cash Flow
Statement
and the "NET CASH FLOW" row
9
Transcribed Image Text:You are considering the purchase of a new machine for a project. Details of this potential purchase are provided below. • The project life is 3 years The machine costs $240,000 o You will pay cash for half of this at time 0, and will finance the remaining half at 10% APR compounded annually over 3 years. The machine will be depreciated using a 7 year MACRS approach. Annual O&M costs of the machine are $25,000. Annual labor savings (revenues) are $100,000. Salvage Value at the end of year 3 will be $90,000. Working Capital requirement is initially $50,000. Any investment in Working Capital will be recovered at the end of the project. Assume an income tax rate and gains tax rate of 21%. Your MARR is 15%. NOTE: DO THIS PROBLEM AS A CONSTANT YEAR PROBLEM (I.E. YOU DON'T NEED TO ADJUST FOR THE EFFECTS OF INFLATION) Part (a) (a)). Fill in the Income and Cash Flow tables on the next page to find the annual after-tax cash flows. Cells outlined in BOLD are grading checkpoints. These cells are the "Net income" and "Depreciation" rows in the Cash Flow Statement and the "NET CASH FLOW" row 9
Income statement
tax rate
Revenue (savings)
Expenses
Depreciation
Debt Interest
Taxable income
Income taxes
Net income
Cash Flow Statement
Operating activities
O&M
Net income
Depreciation
Investment activities
Investment
Salvage
Gains tax
Working capital
Financing activities
Borrowed funds
Principal repayment
NET CASH FLOW
0
21%
1
2
3
Transcribed Image Text:Income statement tax rate Revenue (savings) Expenses Depreciation Debt Interest Taxable income Income taxes Net income Cash Flow Statement Operating activities O&M Net income Depreciation Investment activities Investment Salvage Gains tax Working capital Financing activities Borrowed funds Principal repayment NET CASH FLOW 0 21% 1 2 3
Expert Solution
steps

Step by step

Solved in 2 steps with 2 images

Blurred answer
Knowledge Booster
Capital Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Cornerstones of Cost Management (Cornerstones Ser…
Cornerstones of Cost Management (Cornerstones Ser…
Accounting
ISBN:
9781305970663
Author:
Don R. Hansen, Maryanne M. Mowen
Publisher:
Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENT
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Fundamentals Of Financial Management, Concise Edi…
Fundamentals Of Financial Management, Concise Edi…
Finance
ISBN:
9781337902571
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Principles of Accounting Volume 2
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College
Managerial Accounting: The Cornerstone of Busines…
Managerial Accounting: The Cornerstone of Busines…
Accounting
ISBN:
9781337115773
Author:
Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:
Cengage Learning
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage