{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

fmpp-4e-sp-11-1

# fmpp-4e-sp-11-1 - Student instructions This worksheet is...

This preview shows pages 1–6. Sign up to view the full content.

PROBLEM 11-6 Rhodes Manufacturing Corporation Given: Initial Cost of new Equipment \$375,000 End of year: 1 2 3 4 Earnings Before Depreciation and Taxes (EBDT) \$120,000 \$90,000 \$70,000 \$70,000 Discount rate 13% Tax rate 40% Year 1 2 3 4 MACRS depreciation percentages for five-year class 20.00% 32.00% 19.20% 11.50% life equipment Calculations: Incremental Cash Flows: Year 1 2 3 4 EBDT \$120,000 \$90,000 \$70,000 \$70,000 New depreciation expense 75,000 120,000 72,000 43,125 Change in Operating Income 45,000 (30,000) (2,000) 26,875 Income tax on new income 18,000 (12,000) (800) 10,750 Change in earnings after tax 27,000 (18,000) (1,200) 16,125 Add back depreciation 75,000 120,000 72,000 43,125 Net incremental operating cash flows \$102,000 \$102,000 \$70,800 \$59,250 Present value of cash flows \$90,265 \$79,881 \$49,068 \$36,339 Total present value of cash flows \$312,064 Less initial cost \$375,000 = NPV (\$62,936) Student instructions: This worksheet is for problem 11-6. Information necessary to solve the pro below in the section marked "given." Below, in the section marked "calculations," enter formulas where indicated to complete the calculations needed to answer the question. Click on the text bo comments.

This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document
Comments: yes he should, theirs a postive NPV, and it would be beneficial to his company. No he shouldn't take this project because, theirs a negative NPV, and it would effect negatively.
5 6 \$70,000 \$70,000 5 6 11.50% 5.80% 5 6 \$70,000 \$70,000 43,125 21,750 26,875 48,250 10,750 19,300 16,125 28,950 43,125 21,750 \$59,250 \$50,700 \$32,159 \$24,352 oblem is listed in the blanks ox to enter your

This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document
t him
PROBLEM 11-7 Rhodes Manufacturing Corporation (with salvage value) Given: Initial Cost of new Equipment \$375,000 End of year: 1 2 3 4 Earnings Before Depreciation and Taxes (EBDT) \$120,000 \$90,000 \$70,000 \$70,000 Discount rate 13% Tax rate 40% Year 1 2 3 4 MACRS depreciation percentages for five-year class 20.00% 32.00% 19.20% 11.50% life equipment Resale value of equipment \$50,000 at the end of the sixth year Calculations: Incremental Cash Flows: Year 1 2 3 4 EBDT \$120,000 \$90,000 \$70,000 \$70,000 New depreciation expense 75,000 120,000 72,000 43,125 Change in Operating Income 45,000 (30,000) (2,000) 26,875 Income tax on new income 18,000 (12,000) (800) 10,750 Change in earnings after tax 27,000 (18,000) (1,200) 16,125 Add back depreciation 75,000 120,000 72,000 43,125 Net incremental operating cash flows \$102,000 \$102,000 \$70,800 \$59,250 Resale value o Less incom Net cash flow from eq Total Net cash flows \$102,000 \$102,000 \$70,800 \$59,250 Student instructions: This worksheet is for problem 11-7.

This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}

### What students are saying

• As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

Kiran Temple University Fox School of Business ‘17, Course Hero Intern

• I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

Dana University of Pennsylvania ‘17, Course Hero Intern

• The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

Jill Tulane University ‘16, Course Hero Intern