Why is the initial cashflow 9,460 added from tax and depreciation but not taking into account Total
Fantastic news! We've Found the answer you've been seeking!
Question:
Why is the initial cashflow 9,460 added from tax and depreciation but not taking into account Total Savings, why is it not 12,504.29 instead?
Transcribed Image Text:
1. Calculation of net present value (NPV): Initial investment Cost of purchase of new machine + Change in net working capital salvage ovalue of old asset- -tax = 70,000+ 4,500-5,000-((8,000-5,000) × 30%) = $68,600 Particulars 0 -68,600.00 1.00 Year 3 4 0.91 5 Savings Less: Depreciation Total savings Less: Tax (30%) Add: Depreciation Cashflows Initial investment Recovery of working capital 4,500.00 16,000.00 -68,600.0,460.00 9,460.00 9,460.00 9,460.00 9,460.00 9,460.00 29,960.0 Salvage value Net cahflows Discounting factor (10%) 0.83 0.75 0.68 0.62 0.56 0.51 Discounted cashflows -68,600.03,600.00 7,818.18 7,107.44 6,461.31 5,873.92 5,339.92 15,374.22 Net present value = Present value of cash inflows Initial investment 6 7 14,000.00 14,000.00 14,000.00 14,000.00 14,000.00 14,000.00 14,000.00 7,514.29 7,514.29 7,514.29 7,514.29 7,514.29 7,514.29 7,514.29 6,485.71 6,485.71 6,485.71 6,485.71 6,485.71 6,485.71 6,485.71 1,945.71 1,945.71 1,945.71 1,945.71 1,945.71 1,945.71 1,945.71 7,514.29 7,514.29 7,514.29 7,514.29 7,514.29 7,514.29 7,514.29 9,460.00 9,460.00 9,460.00 9,460.00 9,460.00 9,460.00 9,460.00 (8,600 + 7,818.18+7,107.44 +6,461.31+5,837.92 +5,339.92 +15,374.22) -68,600 -$-12,061.01 1. Calculation of net present value (NPV): Initial investment Cost of purchase of new machine + Change in net working capital salvage ovalue of old asset- -tax = 70,000+ 4,500-5,000-((8,000-5,000) × 30%) = $68,600 Particulars 0 -68,600.00 1.00 Year 3 4 0.91 5 Savings Less: Depreciation Total savings Less: Tax (30%) Add: Depreciation Cashflows Initial investment Recovery of working capital 4,500.00 16,000.00 -68,600.0,460.00 9,460.00 9,460.00 9,460.00 9,460.00 9,460.00 29,960.0 Salvage value Net cahflows Discounting factor (10%) 0.83 0.75 0.68 0.62 0.56 0.51 Discounted cashflows -68,600.03,600.00 7,818.18 7,107.44 6,461.31 5,873.92 5,339.92 15,374.22 Net present value = Present value of cash inflows Initial investment 6 7 14,000.00 14,000.00 14,000.00 14,000.00 14,000.00 14,000.00 14,000.00 7,514.29 7,514.29 7,514.29 7,514.29 7,514.29 7,514.29 7,514.29 6,485.71 6,485.71 6,485.71 6,485.71 6,485.71 6,485.71 6,485.71 1,945.71 1,945.71 1,945.71 1,945.71 1,945.71 1,945.71 1,945.71 7,514.29 7,514.29 7,514.29 7,514.29 7,514.29 7,514.29 7,514.29 9,460.00 9,460.00 9,460.00 9,460.00 9,460.00 9,460.00 9,460.00 (8,600 + 7,818.18+7,107.44 +6,461.31+5,837.92 +5,339.92 +15,374.22) -68,600 -$-12,061.01
Expert Answer:
Answer rating: 100% (QA)
The initial cash flow of 9460 is the sum of the tax savings of 194571 and ... View the full answer
Related Book For
Management Accounting Information for Decision-Making and Strategy Execution
ISBN: 978-0137024971
6th Edition
Authors: Anthony A. Atkinson, Robert S. Kaplan, Ella Mae Matsumura, S. Mark Young
Posted Date:
Students also viewed these finance questions
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-5. Ivan's grandfather died and left a portfolio of municipal bonds. In 2012, they pay Ivan...
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-4. Ivan and Irene paid the following in 2012 (all by check or can otherwise be...
-
Use the attached "words.txt" file to store the words along with their ranks in an AVL tree. Then provide the user the option to search for any word. If the word exists the program displays the rank...
-
What is the Antebellum Interregional growth hypothesis?
-
What is the convection mass transfer coefficient associated with fully developed atmospheric airflow at 27C and 0.04 kg/s through a 50-mm-diameter tube whose surface has been coated with a thin layer...
-
Which of the following is not performed by computer-assisted audit programs? a. Scanning or examining computer records. b. Checking computations. c. Comparing data on different records. d. Assessing...
-
Conventional accounting systems are said to have some uncontested advantages over the absence of accounting systems. What are these uncontested advantages?
-
The ledger of Witzling, Inc. on March 31, 2012, includes the following selected accounts before adjusting entries. An analysis of the accounts shows the following:1. Insurance expires at the rate of...
-
When I Was 18 By: Tim Maurer The summer I was 18 years old (1994), I was a punk. You know, a cocky know-it-all teen who would rather stick a hot poker in his eye than respond positively to any...
-
Johnson and Gomez, Inc. is a small firm involved in the production and sale of electronic business products. The company is well known for its attention to quality and innovation. During the past 15...
-
Thermal Rising, Inc., makes paragliders for sale through specialty sporting goods stores. The company has a standard paraglider model, but also makes custom-designed paragliders. Management has...
-
The purpose of this lab is to calculate density. Density is the ratio of a substance's mass to its volume. Density is an intrinsic or characteristic property of matter in that any given amount of the...
-
Gloria and Ed Phillips file a joint tax return and have an adjusted gross income (AGI) of $110,000 for 2020. Their son, Randall, began his first year of graduate school in 2019. The Phillips'...
-
Intro You've collected the following information about your company: Period Inventory period Days 11 Receivables period 55 Payables period All sales and purchases were on credit. 25 Part 1 How long...
-
3. A company buys a machine for $500,000 and depreciates it on a straight-line basis over a five-year period for tax purposes. The investment would result in pre-tax cash cost savings of $200,000 per...
-
Jeff and Jason spend X dollars each to purchase annuities. Jeff buys a perpetuity-immediate, which makes annual payments of 30. Jason buys a 10-year annuity-immediate, also with annual payments. The...
-
Find duplicate elements in a Python list: Find duplicate numbers in a given list a 1. List a, of size of n, given 2. Each list element is between 0 to (n-1) n = 4 index: 0123 number: 3 210 No...
-
Anne is employed by Bradley Contracting Company. Bradley has a $1.3 million contract to build a small group of outbuildings in a national park. Anne alleges that Bradley Contracting has discriminated...
-
Cost classification Percys is a small hamburger shop catering mainly to students at a nearby university. It sells hamburgers and vegetarian burgers and is open for business from 11:00 A.M. until...
-
What should a person do if the organizations stated values conflict with practiced values? What are the individuals choices? Why do you think such conflicts exist?
-
Variance analysis, material and labor Each unit of job Y703 has standard requirements of 5 pounds of raw material at a price of $100 per pound and 0.5 hour of direct labor at $12 per hour. To produce...
-
What are property, plant and equipment (PPE) assets? What are the major classes of PPE assets? At what value should PPE assets be recorded?
-
What are capital expenditures?
-
What are the two main types of leases?
Affiliate Marketing The Perfect Choice For A Beginner 1st Edition - ISBN: 979-8842824793 - Free Book
Study smarter with the SolutionInn App