Fill in the missing numbers for the following statement of comprehensive income. (Input all amounts as...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Fill in the missing numbers for the following statement of comprehensive income. (Input all amounts as positive values. Omit $ sign in your response.) Sales Costs Depreciation EBIT Taxes (348) Net income Calculate the OCF. $ OCF $ $ $ What is the CCA tax shield? CCA tax shield 727,500 501,500. 88,800 Aylmer-in-You (AIY) Inc. projects unit sales for a new opera tenor emulation implant as follows: Year 1 2 3 4 5 Unit Sales 104,000 118,000 128,000 148,000 93,000 Production of the implants will require $777,000 in net working capital to start and additional net working capital investments each year equal to 10% of the projected sales increase for the following year. (Because sales are expected to fall in Year 5, there is no NWC cash flow occurring for Year 4.) Total fixed costs are $180,000 per year, variable production costs are $300 per unit, and the units are priced at $360 each. The equipment needed to begin production has an installed cost of $13.0 million. Because the implants are intended for professional singers, this equipment is considered industrial machinery and thus falls into Class 8 for tax purposes (20%). In five years, this equipment can be sold for about 15% of its acquisition cost. AlY is in the 40% marginal tax bracket and has a required return on all its projects of 21%. Based on these preliminary project estimates, what is the NPV of the project? What is the IRR? (Enter your answer in dollars, not in millions of dollars, i.e. 1,234,567. Do not round your intermediate calculations. Round the final answers to 2 decimal places. Omit $ sign in your response.) NPV IRR Fill in the missing numbers for the following statement of comprehensive income. (Input all amounts as positive values. Omit $ sign in your response.) Sales Costs Depreciation EBIT Taxes (348) Net income Calculate the OCF. $ OCF $ $ $ What is the CCA tax shield? CCA tax shield 727,500 501,500. 88,800 Aylmer-in-You (AIY) Inc. projects unit sales for a new opera tenor emulation implant as follows: Year 1 2 3 4 5 Unit Sales 104,000 118,000 128,000 148,000 93,000 Production of the implants will require $777,000 in net working capital to start and additional net working capital investments each year equal to 10% of the projected sales increase for the following year. (Because sales are expected to fall in Year 5, there is no NWC cash flow occurring for Year 4.) Total fixed costs are $180,000 per year, variable production costs are $300 per unit, and the units are priced at $360 each. The equipment needed to begin production has an installed cost of $13.0 million. Because the implants are intended for professional singers, this equipment is considered industrial machinery and thus falls into Class 8 for tax purposes (20%). In five years, this equipment can be sold for about 15% of its acquisition cost. AlY is in the 40% marginal tax bracket and has a required return on all its projects of 21%. Based on these preliminary project estimates, what is the NPV of the project? What is the IRR? (Enter your answer in dollars, not in millions of dollars, i.e. 1,234,567. Do not round your intermediate calculations. Round the final answers to 2 decimal places. Omit $ sign in your response.) NPV IRR
Expert Answer:
Answer rating: 100% (QA)
lets calculate the OCF CCA tax shield NPV and IRR step by step 1 Operating Cash Flow OCF OCF EBIT De... View the full answer
Related Book For
Income Tax Fundamentals 2013
ISBN: 9781285586618
31st Edition
Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill
Posted Date:
Students also viewed these accounting questions
-
Parker & Stone, Inc., is looking at setting up a new manufacturing plant in South Park to produce garden tools. The company bought some land six years ago for $5.2 million in anticipation of...
-
Calculating OCF Consider the following income statement: Fill in the missing numbers and then calculate the OCF. What is the depreciation tax shield? Sales S876,400 Costs 547,300 128,000 Depreciation...
-
Consider the following statement of comprehensive income: Fill in the missing numbers and then calculate the OCF. What is the CCA tax shield? Sales Costs Depreciation EBIT Taxes (34%) Net income...
-
Bilge Pumpworks and Seaworthy Rope Company agreed to merge on January 1, 20X3. On the date of the merger agreement, the companies reported the following data: Bilge Pumpworks has 10,000 shares of its...
-
For what kinds of capital investment projects do you think Monte Carlo simulation would be most useful? For example, can you think of some industries in which this technique would be particularly...
-
The accompanying table gives information on the type of coffee selected by someone purchasing a single cup at a particular airport kiosk. ______________Small ________Medium ________Large Regular...
-
The banking industry in Canada is less competitive than the banking industry in the United States because in Canada only a few large banks dominate the industry, while in the United States there are...
-
The Minoso Corporation anticipates a 20 percent increase in sales for 2014 over its 2013 level. Minoso is currently operating at full capacity and thus expects to increase its investment in both...
-
In March 2022, Ginger Graham, age 46 and wife of Greg Graham, engaged in the transactions described below. Determine Gingers gift tax liability for 2022 if she and Greg elect gift splitting and Greg...
-
The Electret microphone AUM-5047L we will use can be modeled as a Norton current source, with DC current IMIC as shown below. We need to set up its DC operating point correctly, by an appropriate...
-
With respect to Double N, the Supreme Court had a 5 to 4 split. Do you agree with the majority ruling or the minority ruling of the Supreme Court? In your response, analyzes Double N with respect to...
-
Elon Inc. is a solar battery manufacturer. It would like to lease a specialized equipment to make the production of its batteries more efficient. In fact, it will provide $4.1 million in before-tax...
-
Capital notes: A. are subject to reserve requirements B. are assets of the banks that issue them C. are always subordinated to the claims of bank depositors D. reflect short-term borrowing on the...
-
The enumeration below defines the categories of items sold in a Yarn shop. The shop sells yarn, accessories, patterns, and books. Each enum constant requires a value for the discount percentage when...
-
The cylinder in the figure accelerates to the left at the rate of 9.80 m/s. Find the tension in the string connecting at rod of circular cross section to the cylinder. The volume between the rod and...
-
Use appropriate graph(s) to explain the effect of each of the following events, if any, on the position of the short- and long-run aggregate supply curves and the aggregate demand curve for a small...
-
Which of these is a model for reflecting the skills needed on aproject, based on the characteristics of that project? Darnall Three-Level Model KSP Model IBM Model Gates-Werner Model Buffet Model
-
Identify the most stable compound:
-
Mark owns his home and has a $250,000 mortgage related to his purchase of the residence. When his daughter went to college in the fall of 2012, he borrowed $20,000 through a home equity loan on his...
-
Carol Harris, Ph.D, CPA, is a single taxpayer and she lives at 674 Yankee Street, Durham, NC 27409. Her Social Security number is 793-52-4335. Carol is an Associate Professor of Accounting at a local...
-
Dr. George E. Beeper is a single taxpayer. He lives at 45 Mountain View Dr., Apt. 321, Spokane, WA 99210. Dr. Beeper's Social Security number is 775-88-9531. Dr. Beeper works for the Pine Medical...
-
Determine whether each of the following statements is true or false: Management accountants should be proficient in Excel.
-
Determine whether each of the following statements is true or false: The Association of International Certified Professional Accountants (AICPA) issues the Certified Management Accountant (CMA)...
-
Determine whether each of the following statements is true or false: Critical thinking can be improved by asking yourself a series of questions about any issue or problem you encounter. These...
Study smarter with the SolutionInn App