Cirillo Corporation is considering a capital budgeting project that involves investing $660,000 in equipment that would have a useful life of 3 years and zero salvage value. The net annual operating cash inflow, which is the difference between the incremental sales revenue and incremental cash operating expenses, would be $350,000 per year. The company uses straight-line depreciation and the depreciation expense on the equipment would be $220,000 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 income tax rate is 30%. The after-tax discount rate is 6%. 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 | ? | $350,000 | $350,000 | $350,000 |
| Depreciation expense | ? | $(220,000) | $(220,000) | $(220,000) |
| Incremental net income | ? | $130,000 | $130,000 | $130,000 |
| Tax rate | ? | 30% | 30% | 30% |
| Income tax expense | ? | $(39,000) | $(39,000) | $(39,000) |
| ? | ? | ? | ? | ? |
| Calculate the net present value: | ? | ? | ? | ? |
| Purchase of equipment | $(660,000) | ? | ? | ? |
| Net annual op. cash inflow | ? | $350,000 | $350,000 | $350,000 |
| Income tax expense | $(39,000) | $(39,000) | $(39,000) | |
| Total cash flows | $(660,000) | $311,000 | $311,000 | $311,000 |
| Discount factor (6%) | 1.000 | 0.943 | 0.890 | 0.840 |
| Present value of cash flows | $(660,000) | $293,273 | $276,790 | $261,240 |
| Net present value | $171,303 | ? | ? | ? |
You might also like to view...
An advertiser that uses its Web site to attract consumers classified as Innovators, Achievers, and Experiencers most likely uses the ________ segmentation system?
A) BrandAsset Archetypes B) VALS2™ C) RISC D) PRIZM NE
With respect to the sampling plan, three decisions must be made: (1 ) the sampling unit—who is to be surveyed; (2 ) sample size—how many people should be surveyed; and (3 ) ________
A) sample cost–how much does sampling cost B) surveyor skill–who should conduct the survey C) sample security–how should the sample data be protected D) sampling procedure–how should respondents be chosen E) sample supervisor–who leads the sampling effort
Two jobs (J1 and J2) are scheduled on two workcenters (WCA and WCB). J1 starts at time 0 on WCA and finishes on that workcenter at time 5. J2 starts at time 0 on WCB and finishes at time 3. J2 then starts on WCA at time 5 and finishes at time 9. What is the average queue time of these jobs?
a. 0 b. 1 c. 2 d. Cannot be determined from the information given
Res ipsa loquitur means "the thing speaks for itself" and it permits the jury to infer negligent conduct and causation from the mere occurrence of certain types of events
a. True b. False Indicate whether the statement is true or false