Hawthorn Corporation has provided the following information concerning a capital budgeting project: Investment required in equipment$510,000 Net annual operating cash inflow$240,000 One-time renovation expense in year 2$60,000 Tax rate 30%After-tax discount rate 7%The expected life of the project and the equipment is 3 years and the equipment has zero salvage value. The company uses straight-line depreciation on all equipment and the depreciation expense on the equipment would be $170,000 per year. Assume cash flows occur at the end of the year except for the initial investments. The company takes income taxes into account in its capital budgeting. The net annual operating cash inflow is the difference between the incremental sales revenue and incremental cash operating
expenses. Required:Determine the net present value of the project. Show your work!
What will be an ideal response?
| Year |
| ? | Now | 1 | 2 | 3 |
| Calculate the annual tax expense: | ? | ? | ? | ? |
| Net annual op. cash inflow | ? | $240,000 | $240,000 | $240,000 |
| One-time expense | ? | ? | $(60,000) | ? |
| Depreciation expense | ? | $(170,000) | $(170,000) | $(170,000) |
| Incremental net income | ? | $70,000 | $10,000 | $70,000 |
| Tax rate | ? | 30% | 30% | 30% |
| Income tax expense | ? | $(21,000) | $(3,000) | $(21,000) |
| ? | ? | ? | ? | ? |
| Calculate the net present value: | ? | ? | ? | ? |
| Purchase of equipment | $(510,000) | ? | ? | ? |
| Net annual op. cash inflow | ? | $240,000 | $240,000 | $240,000 |
| One-time expense | ? | ? | $(60,000) | ? |
| Income tax expense | $(21,000) | $(3,000) | $(21,000) | |
| Total cash flows | $(510,000) | $219,000 | $177,000 | $219,000 |
| Discount factor (8%) | 1.000 | 0.935 | 0.873 | 0.816 |
| Present value of cash flows | $(510,000) | $204,765 | $154,521 | $178,704 |
| Net present value | $27,990 | ? | ? | ? |
You might also like to view...
In which way is service not rendered to people?
a. directly by person-to-person service encounters b. directly by person-to-property service encounters c. indirectly by high-tech service devices d. indirectly by product manufacturing
Through ________, a partner firm in the foreign market buys the right to use a company's manufacturing process, patent, or brand
A) indirect exporting B) licensing C) contract manufacturing D) direct investment E) joint ownership
A ternary relationship occurs when a simultaneous relationship exists among instances of:
A) the same entity. B) two entity types. C) three entity types. D) four entity types. E) nine entity types.
The auditor's primary means of obtaining corroboration of management's information concerning litigation is a
A. Letter of audit inquiry to the entity's lawyer. B. Letter of corroboration from the auditor's lawyer upon review of the legal documentation. C. Confirmation of claims and assessments from the other parties to the litigation. D. Confirmation of claims and assessments from an officer of the court presiding over the litigation.