{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

Updated_Chapter_12_Assignment_Solutions

Updated_Chapter_12_Assignment_Solutions - BUS 320 Chapter...

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
BUS 320 Chapter 12 Assignment Solutions Solution to Cash Flow Problem #1: Depreciation (Machine) Year Depr. % Depreciation Book Value 1 33% $4,950 $10,050 2 45% 6,750 3,300 3 15% 2,250 1,050 4 7% 1,050 0 Depreciation (Building) Year Depr. % Depreciation Book Value 1 1.3% $650 $49,350 2 2.6% 1,300 48,050 3 2.6% 1,300 46,750 4 2.6% 1,300 45,450 After-tax salvage value in 2007: Machine: Sale Price $2,000 Book Value 0 Gain $2,000 Taxes (30%) x .30 Tax Due $600 After-tax Cash Flow = $2,000 – 600 = $1,400 Building: Sale Price $47,000 Book Value 45,450 Gain $1,550 Taxes (30%) x .30 Tax Due $465 After-tax Cash Flow = $47,000 – 465 = $46,535 Total after-tax CF from salvage = $1,400 + $46,535 = $47,935 2003 2004 2005 2006 2007 Costs -65,000 NWC - 8,000 Revenue $40,000 $40,000 $40,000 $40,000 -Costs 24,000 24,000 24,000 24,000 -Depreciation 5,600 8,050 3,550 2,350
Background image of page 1

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

View Full Document Right Arrow Icon
Taxable Income 10,400 7,950 12,450 13,650 -Tax @ 30% 3,120 2,385 3,735 4,095 Net Income 7,280 5,565 8,715 9,555 +Depreciation 5,600 8,050 3,550 2,350 +NWC Recovery 8,000 +Salvage 47,935 After-tax CF -73,000 12,880 13,615 12,265 67,840 NPV = $7,806.38 IRR = 12.6% Solution to Cash Flow Problem #2: Depreciation (Machine) Year Depr. % Depreciation Book Value
Background image of page 2
Background image of page 3
This is the end of the preview. Sign up to access the rest of the document.

{[ snackBarMessage ]}