You are evaluating the proposed acquisition of a machine that costs $220,000. The machine will...
50.1K
Verified Solution
Link Copied!
Question
Accounting
You are evaluating the proposed acquisition of a machine that costs $220,000. The machine will result in increased sales of $120,000 per year for 3 years, but costs will increase by $25,000 per year. The machine will be depreciated 3 years MACRS and will be sold for an estimated $50,000 after 3 years. NWC will increase by $75,000 and remain constant for the life of the project. The firms tax rate is 40 percent and the discount rate is 9 percent. Calculate the projects cash flows.
How did they calculate the depreciation and the Taxes?
Year 1 Year 2 Year 3 Sales Expenses Depreciation EBT 120,000 120,000 120,000 (25,000) (25,000) (25,000) (73,326) (97,790) (32,582) 21,674 (2,790) 62,418 (8,670) 1,116 (24,967) 13,004 (1,674) 37,451 73,326 97,790 32,582 Taxes NI Plus: Depreciation OCF 86,330 96,116 70,033
Answer & Explanation
Solved by verified expert
Get Answers to Unlimited Questions
Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!
Membership Benefits:
Unlimited Question Access with detailed Answers
Zin AI - 3 Million Words
10 Dall-E 3 Images
20 Plot Generations
Conversation with Dialogue Memory
No Ads, Ever!
Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
