Rapozo Corporation has provided the following information concerning a capital budgeting project: Investment required in equipment$480,000 Net annual operating cash inflow$230,000 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 $160,000 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 | ? | $230,000 | $230,000 | $230,000 |
| Depreciation expense | ? | $(160,000) | $(160,000) | $(160,000) |
| Incremental net income | ? | $70,000 | $70,000 | $70,000 |
| Tax rate | ? | 30% | 30% | 30% |
| Income tax expense | ? | $(21,000) | $(21,000) | $(21,000) |
| ? | ? | ? | ? | ? |
| Calculate the net present value: | ? | ? | ? | ? |
| Purchase of equipment | $(480,000) | ? | ? | ? |
| Net annual op. cash inflow | ? | $230,000 | $230,000 | $230,000 |
| Income tax expense | $(21,000) | $(21,000) | $(21,000) | |
| Total cash flows | $(480,000) | $209,000 | $209,000 | $209,000 |
| Discount factor (7%) | 1.000 | 0.935 | 0.873 | 0.816 |
| Present value of cash flows | $(480,000) | $195,415 | $182,457 | $170,544 |
| Net present value | $68,416 | ? | ? | ? |
You might also like to view...
A user-defined world in which people can interact, play, and do business best describes
A) virtual world. B) virtual business. C) virtual model. D) cyberspace.
________ examines the direction, size, and pattern of cash flow that is associated with the proposed information system
A) Cash flow analysis B) Present value analysis C) Break-even analysis D) Employee moral analysis
Molzahn Corporation is a manufacturer that uses job-order costing. The company closes out any overapplied or underapplied overhead to Cost of Goods Sold at the end of the year. The company has supplied the following data for the just completed year: Estimated total manufacturing overhead at the beginning of the year $481,250 Estimated direct labor-hours at the beginning of the year 35,000direct labor-hours Results of operations: Actual direct labor-hours 40,000direct labor-hoursManufacturing overhead: Indirect labor cost$179,000 Other manufacturing overhead costs incurred$465,000 Manufacturing overhead is overapplied or underapplied by: (Round your intermediate calculations to 2 decimal places.)
A. $165,000 Overapplied B. $165,000 Underapplied C. $94,000 Underapplied D. $94,000 Overapplied
Based upon the contents of the BOOKS table in the accompanying figure, which of the following queries will retrieve all books stored in the BOOKS table with Pubid 1 or 2 or that have a retail price of at least $42.00?
a. SELECT FROM booksWHERE pubid = 1 OR pubid = 2 OR retail >= 42; b. SELECT FROM booksWHERE pubid IN (1, 2) OR retail => 42; c. SELECT FROM booksWHERE pubid = 1 AND pubid=2 OR retail >=42; d. both a and b