A construction company is considering acquiring a new earthmover. The purchase price is $112,000, and an...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
A construction company is considering acquiring a new earthmover. The purchase price is $112,000, and an additional $26,000 is required to modify the equipment for special use by the company. The equipment falls into the MACRS seven-year classification (the tax life), and it will be sold after five years (the project life) for $50,000. The purchase of the earthmover will have no effect on revenues, but the machine is expected to save the firm $72,000 per year in before-tax operating costs, mainly labor. The firm's marginal tax rate is 30%. Assume that the initial investment is to be financed by a bank loan at an interest rate of 9% payable annually. Determine the after-tax cash flows by using the generalized cash flow approach and the worth of the investment for this project if the firm's MARR is known to be 8%. Fill in the table below. (Round to the nearest dollar.) Period Net After-Tax Cash Flow 1 2 $ $ $ Single Payment Compound Amount Factor (F/P, i, N) Present Worth Factor (P/F, i, N) Compound Amount Factor (F/A, i, N) Equal Payment Series Sinking Fund Factor (A/F, i, N) Present Worth Factor (P/A, I, N) Capital Recovery Factor (A/P, I, N) N12345 67 1.0800 0.9259 1.0000 1.0000 0.9259 1.0800 1.1664 0.8573 2.0800 0.4808 1.7833 0.5608 1.2597 0.7938 3.2464 0.3080 2.5771 0.3880 1.3605 0.7350 4.5061 0.2219 3.3121 0.3019 1.4693 0.6806 5.8666 0.1705 3.9927 0.2505 1.5869 0.6302 7.3359 0.1363 4.6229 0.2163 1.7138 0.5835 8.9228 0.1121 5.2064 0.1921 N12345 67 Single Payment Equal Payment Series Compound Present Compound Sinking Present Amount Factor (F/P, i, N) 1.0900 Worth Factor (P/F, i, N) 0.9174 Amount Factor (F/A, i, N) Fund Worth Factor Factor (A/F, i, N) (P/A, I, N) Capital Recovery Factor (A/P, I, N) 1.0000 1.0000 0.9174 1.0900 1.1881 0.8417 2.0900 0.4785 1.7591 0.5685 1.2950 0.7722 3.2781 0.3051 2.5313 0.3951 1.4116 0.7084 4.5731 0.2187 3.2397 0.3087 1.5386 0.6499 5.9847 0.1671. 3.8897 0.2571 1.6771 0.5963 7.5233 0.1329 4.4859 1.8280 0.5470 9.2004 0.1087 5.0330 0.2229 0.1987 Year n Class Depreciation 10 15 20 200% rate 200% 200% 200% 150% 150% 1 33.33 20.00 14.29 10.00 5.00 44.45 32.00 24.49 18.00 9.50 3.750 7.219 3 14.81 19.20 17.49 14.40 8.55 6.677 7.41 11.52 12.49 11.52 7.70 6.177 11.52 8.93 9.22 6.93 5.713 6 7 8 9 10 11 12 13 14 15 16 5.76 8.92 7.37 6.23 5.285 8.93 6.55 5.90 4.888 4.46 6.55 5.90 4.522 6.56 5.91 4.462 6.55 5.90 4.461 3.28 5.91 4.462 5.90 4.461 5.91 4.462 5.90 4.461 5.91 4.462 295 4 461 A construction company is considering acquiring a new earthmover. The purchase price is $112,000, and an additional $26,000 is required to modify the equipment for special use by the company. The equipment falls into the MACRS seven-year classification (the tax life), and it will be sold after five years (the project life) for $50,000. The purchase of the earthmover will have no effect on revenues, but the machine is expected to save the firm $72,000 per year in before-tax operating costs, mainly labor. The firm's marginal tax rate is 30%. Assume that the initial investment is to be financed by a bank loan at an interest rate of 9% payable annually. Determine the after-tax cash flows by using the generalized cash flow approach and the worth of the investment for this project if the firm's MARR is known to be 8%. Fill in the table below. (Round to the nearest dollar.) Period Net After-Tax Cash Flow 1 2 $ $ $ Single Payment Compound Amount Factor (F/P, i, N) Present Worth Factor (P/F, i, N) Compound Amount Factor (F/A, i, N) Equal Payment Series Sinking Fund Factor (A/F, i, N) Present Worth Factor (P/A, I, N) Capital Recovery Factor (A/P, I, N) N12345 67 1.0800 0.9259 1.0000 1.0000 0.9259 1.0800 1.1664 0.8573 2.0800 0.4808 1.7833 0.5608 1.2597 0.7938 3.2464 0.3080 2.5771 0.3880 1.3605 0.7350 4.5061 0.2219 3.3121 0.3019 1.4693 0.6806 5.8666 0.1705 3.9927 0.2505 1.5869 0.6302 7.3359 0.1363 4.6229 0.2163 1.7138 0.5835 8.9228 0.1121 5.2064 0.1921 N12345 67 Single Payment Equal Payment Series Compound Present Compound Sinking Present Amount Factor (F/P, i, N) 1.0900 Worth Factor (P/F, i, N) 0.9174 Amount Factor (F/A, i, N) Fund Worth Factor Factor (A/F, i, N) (P/A, I, N) Capital Recovery Factor (A/P, I, N) 1.0000 1.0000 0.9174 1.0900 1.1881 0.8417 2.0900 0.4785 1.7591 0.5685 1.2950 0.7722 3.2781 0.3051 2.5313 0.3951 1.4116 0.7084 4.5731 0.2187 3.2397 0.3087 1.5386 0.6499 5.9847 0.1671. 3.8897 0.2571 1.6771 0.5963 7.5233 0.1329 4.4859 1.8280 0.5470 9.2004 0.1087 5.0330 0.2229 0.1987 Year n Class Depreciation 10 15 20 200% rate 200% 200% 200% 150% 150% 1 33.33 20.00 14.29 10.00 5.00 44.45 32.00 24.49 18.00 9.50 3.750 7.219 3 14.81 19.20 17.49 14.40 8.55 6.677 7.41 11.52 12.49 11.52 7.70 6.177 11.52 8.93 9.22 6.93 5.713 6 7 8 9 10 11 12 13 14 15 16 5.76 8.92 7.37 6.23 5.285 8.93 6.55 5.90 4.888 4.46 6.55 5.90 4.522 6.56 5.91 4.462 6.55 5.90 4.461 3.28 5.91 4.462 5.90 4.461 5.91 4.462 5.90 4.461 5.91 4.462 295 4 461
Expert Answer:
Answer rating: 100% (QA)
Here are the calculations for the requested table Purchase Price 112000 Modification Cost 26... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
A construction company is considering acquiring a new earthmover. The purchase price is $110,000, and an additional $25,000 is required to modify the equipment for special use by the company. The...
-
Scofield Company has the following information for March: Sales ....................$240,000 Variable cost of goods sold ........... 86,400 Fixed manufacturing costs ............ 57,600 Variable...
-
The diagram below shows the production possibilities boundary for a country that produces only two goods: limes and coconuts. Assume that resources are fully employed at points A, B, C, and D. a....
-
Taking into account the availability of today's powerful computers, why is programming efficiency important? Conversely, when might program efficiency be really critical? Include, in your discussion,...
-
What is prescriptive analytics?
-
The following transactions apply to Brooks Co. for 2014, its first year of operations. 1. Issued $60,000 of common stock for cash. 2. Provided $74,000 of services on account. 3. Collected $62,000...
-
A woman on a ten-speed bicycle travels at 9m/s relative to the ground as she passes a little boy on a tricycle going in the opposite direction. If the boy is traveling at 1 m/s relative to the...
-
Explain and circle your final answers for each part. 17. An organization has been assigned the network number 200.35.1.0/24 and plans to create 8 subnets and at least 20 hosts on each subnet. Show...
-
What is meant by contingent liability? Discuss the auditors duty in this regard.
-
Physical presence of the auditor at the time of year end verification of stock is though not always possible, it is recommended that he should at least be present as an observer. Signify the...
-
What is intangible asset? Give five examples of intangible assets.
-
Discuss the importance of verification and valuation of assets.
-
What is a qualified report? Give a specimen of a qualified report of the auditor.
-
Read the following articles: After reading, post your answers to the following questions. 1. Which stakeholders of Walmart are most affected in this situation? Why? 2. As CEO of Walmart, how would...
-
Compare and contrast licensing and subcontracting.
-
For an ideal solution, isotherm on an enthalpy-concentration diagram will be (a) Parabola (b) Hyperbola (c) Sine curve (d) Straight line
-
For a reversible process, change in entropy of the system (a) Approaches to zero (b) Increases (c) Decreases (d) Remains constant
-
For a multi-component system, the chemical potential is equivalent to (a) Molar free energy (b) Molar concentration difference (c) Molar free energy change (d) Partial molar free energy
Study smarter with the SolutionInn App