Chapter 5&6 Homework Excel

xlsx

School

Davenport University *

*We aren’t endorsed by this school

Course

650

Subject

Finance

Date

Feb 20, 2024

Type

xlsx

Pages

9

Uploaded by nksamdal

Report
Discount rate 16% Year Project A Discounted Project B Discounted 0 -34,000 $ (34,000.00) -37,000 $ (37,000.00) 1 19,000 $ 16,379.31 20,000 $ 17,241.38 2 15,500 $ 11,519.02 14,000 $ 10,404.28 3 4,300 $ 2,754.83 15,500 $ 9,930.19 after yr 1 -15,000 -17,000 after yr 2 500 -3,000 after yr 3 12,500 Payback 1.9677419355 2.19354839 NPV $ (3,346.84) $ 575.85 $ (3,346.84)
Rate 8% Year Project A Project B Project C Project A Project B Project C 0 $ (220,000) $ (385,000) $ (220,000) $ (220,000) $ (385,000) $ (220,000) 1 $ 141,000 $ 234,000 $ 154,000 $ 130,556 $ 216,667 $ 142,593 2 $ 141,000 $ 234,000 $ 121,000 $ 120,885 $ 200,617 $ 103,738 PI 1.14 1.08 1.12 NPV $31,440.33 $32,283.95 $26,330.59
0 -$ 160,000 -$ 310,000 1 112,000 204,000 2 112,000 204,000
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
-$ 160,000 122,000 92,000
Tax 22% Required return 12% Year 0 1 2 3 Rev $ 1,770,000.00 $ 1,770,000.00 $ 1,770,000.00 costs $ 668,000.00 $ 668,000.00 $ 668,000.00 MACRS 0.3333 0.4445 0.1481 DEP $ 769,923.00 $ 1,026,795.00 $ 342,111.00 Book value $ 2,310,000.00 $ 1,540,077.00 $ 513,282.00 $ 171,171.00 Market Value $ 360,000.00 ATSV After Tax Salvage Value $ 318,457.62 NWC -370000 370000 recovered at the end AT Earinings $ 259,020.06 $ 58,659.90 $ 592,713.42 Cash flows $ (2,680,000.00) $ 1,028,943.06 $ 1,085,454.90 $ 1,623,282.04 PV $ (2,680,000.00) $ 918,699.16 $ 865,318.00 $ 1,155,420.09 NPV
a. If the tax rate is 22 percent, what is the project’s Year 0 net cash flow? Year 1? Year 2? Year 3? $ 259,437.25 Down Under Boomerang, Inc., is considering a new 3-year expansion project that requires an initial fixed asset i fixed asset falls into the 3-year MACRS class (MACRS schedule). The project is estimated to generate $1,720,000 $628,000. The project requires an initial investment in net working capital of $270,000, and the fixed asset will h at the end of the project.
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
investment of $2.3 million. The 0 in annual sales, with costs of have a market value of $210,000
Cost Tech 1 $ 255,000.00 Tech 2 $ 445,000.00 Tech 1 Year 0 1 Operating $ (68,000.00) DEP $ 85,000.00 Tax shield $ 20,400.00 OCF $ (31,280.00) ATSV PV of OCF $ (27,681.42) PV other $ (255,000.00) $ - PV $ (255,000.00) $ (27,681.42) Net $ (305,154.54) EAC $ (129,239.65) Equivalent Annu Tech 2 Year 0 1 Operating $ (41,000.00) DEP $ 89,000.00 Tax shield $ 21,360.00 OCF $ (9,800.00) ATSV PV of OCF $ (8,672.57) PV other $ (445,000.00) $ - PV $ (445,000.00) $ (8,672.57) Net $ (460,906.48) EAC $ (131,042.41) Equivalent Annu You are evaluating two different silicon wafer milling machines. The Techron I costs $255,000, has a 3- year life, and has pretax operating costs of $68,000 per year. The Techron II costs $445,000, has a 5- year life, and has pretax operating costs of $41,000 per year. For both milling machines, use straight-line depreciation to zero over the project’s life and assume a salvage value of $45,000. If your tax rate is 24 percent and your discount rate is 13 percent, compute the EAC for both machines. Equivalent Annual Cost- want to choose the project that has the lower annual cost over the life cycle, this is a better value investment for your company
Tax 24% Discount 13% Operating life Salvage DEP ATSV $ 68,000.00 3 $ 45,000.00 $ 85,000.00 $ 34,200.00 $ 41,000.00 5 $ 45,000.00 $ 89,000.00 $ 34,200.00 2 3 4 5 $ (68,000.00) $ (68,000.00) $ 85,000.00 $ 85,000.00 $ 20,400.00 $ 20,400.00 $ (31,280.00) $ (31,280.00) $ 34,200.00 $ (24,496.83) $ (21,678.61) $ - $ 23,702.32 $ (24,496.83) $ 2,023.71 ual Cost 2 3 4 5 $ (41,000.00) $ (41,000.00) $ (41,000.00) $ (41,000.00) $ 89,000.00 $ 89,000.00 $ 89,000.00 $ 89,000.00 $ 21,360.00 $ 21,360.00 $ 21,360.00 $ 21,360.00 $ (9,800.00) $ (9,800.00) $ (9,800.00) $ (9,800.00) $ 34,200.00 $ (7,674.84) $ (6,791.89) $ (6,010.52) $ (5,319.05) $ - $ - $ - $ 18,562.39 $ (7,674.84) $ (6,791.89) $ (6,010.52) $ 13,243.34 ual Cost
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help