Save K Nordique Fab is an Arizona company dedicated to circuit board design and fabrication. It has just acquired new workstations and modeling software for its four "Valley of the Sun" design facilities, at a cost of $420,000 per site. This cost includes the hardware, software, transportation, and installation costs. Additional software training has been purchased at a cost of $22,000 per site. The estimated MV for each system during the fourth year is expected to be 5% of the system cost, at which time the systems will all be sold. The company believes that use of the new systems will enhance their circuit design business, resulting in a total increase in annual income of $1,090,000. The engineering design manager wants to determine the tax implications of this purchase. He estimates that annual operating and maintenance costs on the systems will be approximately $230,000 (all sites combined). The company's marginal effective tax rate is 29% and the MACRS depreciation method (with a five year GDS recovery period) will be used. Determine the after-tax cash flows for this project. If the after-tax MARR is 22% per year, would you recommend this investment? Click the icon to view the partial listing of depreciable assets used in business. Click the icon to view the GDS Recovery Rates (rk). Click the icon to view the interest and annuity table for discrete compounding when the MARR is 22% per year. Determine the after-tax cash flows for each year. (Round to the nearest dollar.) EOY ATCF, S 0 Compound Amount Present Discrete Compounding; i=22% Single Payment Compound Amount Uniform Series Sinking Present Factor Worth Factor Factor Worth Factor Fund Factor To Find F To Find P To Find F To Find P To Find A Capital Recovery Factor To Find A Given P Given F Given A Given A Given F Given P N FIP PIE FIA PLA AIF AP 1 1.2200 0.8197 1.0000 0.8197 1.0000 1.2200 2 1.4884 0.6719 2.2200 1.4915 0.4505 0.6705 3 1.8158 0.5507 3.7084 2.0422 0.2697 0.4897 4 2.2153 0.4514 5.5242 2.4936 0.1810 0.4010 5 2.7027 0.3700 7.7396 2.8636 0.1292 0.3492 MACRS Class Lives and Recovery Periods Print Done Asset Class Recovery Periods GDS Recovery Rates (r) for the Six Personal Property Classes Descriptions of Assets Class Life GDS ADS 00.11 Office furniture and equipment Recovery Period (and Property Class) 10 Year 7 10 00.12 3-year Information systems, including computers 5-year 7-year 10-year 15-year 6 5 5 20-year 1 0.3333 00.22 Automobiles, taxis 0.2000 0.1429 0.1000 0.0500 3 5 5 0.0375 2 0.4445 00.23 Buses 0.3200 0.2449 0.1800 9 0.0950 5 9 0.0722 00.241 Light general purpose trucks 0.1481 0.1920 0.1749 4 5 5 0.1440 0.0855 0.0668 00.242 Heavy general purpose trucks 0.0741 0.1152 0.1249 6 5 6 0.1152 0.0770 0.0618 00.26 Tractor units for use over the road 0.1152 4 3 4 0.0893 0.0922 0.0693 0.0571 01.1 Agriculture 10 7 10 0.0576 0.0892 0.0737 0.0623 0.0528 10.0 Mining 10 7 10 0.0893 0.0655 0.0590 0.0489 13.2 Production of petroleum and natural gas 14 7 14 0.0446 0.0655 0.0590 0.0452 13.3 Petroleum refining 16 10 16 0.0656 0.0591 0.0447 15.0 Construction 6 5 6 0.0655 0.0590 0.0447 22.3 Manufacture of carpets 9 5 9 11 0.0328 0.0591 0.0446 24.4 Manufacture of wood products and furniture 10 7 10 12 0.0590 0.0446 28.0 Manufacture of chemicals and allied products 9.5 5 9.5 13 30.1 Manufacture of rubber products 14 7 14 0.0591 0.0446 14 32.2 Manufacture of cement 20 15 34.0 Manufacture of fabricated metal products 12 36.0 Manufacture of electronic components, products, and systems 6 37.11 Manufacture of motor vehicles 12 37.2 Manufacture of aerospace products 10 48.12 Telephone central office equipment 18 49.13 49.21 Electric utility steam production plant Gas utility distribution facilities 13 28 35 10 STSTTO227 0.0590 0.0446 20 15 12 0.0591 0.0446 5 6 16 0.0295 0.0446 12 17 0.0446 10 18 0.0446 10 18 19 0.0446 20 28 20 0.0446 20 35 21 0.0223 10 79.0 Recreation

ECON MICRO
5th Edition
ISBN:9781337000536
Author:William A. McEachern
Publisher:William A. McEachern
Chapter13: Capital, Interest, Entrepreneurship, And Corporate Finance
Section: Chapter Questions
Problem 4.8P
icon
Related questions
Question
Save
K
Nordique Fab is an Arizona company dedicated to circuit board design and fabrication. It has just acquired new workstations and modeling software for its four "Valley of
the Sun" design facilities, at a cost of $420,000 per site. This cost includes the hardware, software, transportation, and installation costs. Additional software training has been
purchased at a cost of $22,000 per site. The estimated MV for each system during the fourth year is expected to be 5% of the system cost, at which time the systems will all
be sold. The company believes that use of the new systems will enhance their circuit design business, resulting in a total increase in annual income of $1,090,000. The
engineering design manager wants to determine the tax implications of this purchase. He estimates that annual operating and maintenance costs on the systems will be
approximately $230,000 (all sites combined). The company's marginal effective tax rate is 29% and the MACRS depreciation method (with a five year GDS recovery period)
will be used. Determine the after-tax cash flows for this project. If the after-tax MARR is 22% per year, would you recommend this investment?
Click the icon to view the partial listing of depreciable assets used in business.
Click the icon to view the GDS Recovery Rates (rk).
Click the icon to view the interest and annuity table for discrete compounding when the MARR is 22% per year.
Determine the after-tax cash flows for each year. (Round to the nearest dollar.)
EOY
ATCF, S
0
Transcribed Image Text:Save K Nordique Fab is an Arizona company dedicated to circuit board design and fabrication. It has just acquired new workstations and modeling software for its four "Valley of the Sun" design facilities, at a cost of $420,000 per site. This cost includes the hardware, software, transportation, and installation costs. Additional software training has been purchased at a cost of $22,000 per site. The estimated MV for each system during the fourth year is expected to be 5% of the system cost, at which time the systems will all be sold. The company believes that use of the new systems will enhance their circuit design business, resulting in a total increase in annual income of $1,090,000. The engineering design manager wants to determine the tax implications of this purchase. He estimates that annual operating and maintenance costs on the systems will be approximately $230,000 (all sites combined). The company's marginal effective tax rate is 29% and the MACRS depreciation method (with a five year GDS recovery period) will be used. Determine the after-tax cash flows for this project. If the after-tax MARR is 22% per year, would you recommend this investment? Click the icon to view the partial listing of depreciable assets used in business. Click the icon to view the GDS Recovery Rates (rk). Click the icon to view the interest and annuity table for discrete compounding when the MARR is 22% per year. Determine the after-tax cash flows for each year. (Round to the nearest dollar.) EOY ATCF, S 0
Compound
Amount
Present
Discrete Compounding; i=22%
Single Payment
Compound
Amount
Uniform Series
Sinking
Present
Factor
Worth Factor
Factor
Worth Factor
Fund
Factor
To Find F
To Find P
To Find F
To Find P
To Find A
Capital
Recovery
Factor
To Find A
Given P
Given F
Given A
Given A
Given F
Given P
N
FIP
PIE
FIA
PLA
AIF
AP
1
1.2200
0.8197
1.0000
0.8197
1.0000
1.2200
2
1.4884
0.6719
2.2200
1.4915
0.4505
0.6705
3
1.8158
0.5507
3.7084
2.0422
0.2697
0.4897
4
2.2153
0.4514
5.5242
2.4936
0.1810
0.4010
5
2.7027
0.3700
7.7396
2.8636
0.1292
0.3492
MACRS Class Lives and Recovery Periods
Print
Done
Asset Class
Recovery Periods
GDS Recovery Rates (r) for the Six Personal Property Classes
Descriptions of Assets
Class Life
GDS
ADS
00.11
Office furniture and equipment
Recovery Period (and Property Class)
10
Year
7
10
00.12
3-year
Information systems, including computers
5-year
7-year
10-year
15-year
6
5
5
20-year
1
0.3333
00.22
Automobiles, taxis
0.2000
0.1429
0.1000
0.0500
3
5
5
0.0375
2
0.4445
00.23
Buses
0.3200
0.2449
0.1800
9
0.0950
5
9
0.0722
00.241
Light general purpose trucks
0.1481
0.1920
0.1749
4
5
5
0.1440
0.0855
0.0668
00.242
Heavy general purpose trucks
0.0741
0.1152
0.1249
6
5
6
0.1152
0.0770
0.0618
00.26
Tractor units for use over the road
0.1152
4
3
4
0.0893
0.0922
0.0693
0.0571
01.1
Agriculture
10
7
10
0.0576
0.0892
0.0737
0.0623
0.0528
10.0
Mining
10
7
10
0.0893
0.0655
0.0590
0.0489
13.2
Production of petroleum and natural gas
14
7
14
0.0446
0.0655
0.0590
0.0452
13.3
Petroleum refining
16
10
16
0.0656
0.0591
0.0447
15.0
Construction
6
5
6
0.0655
0.0590
0.0447
22.3
Manufacture of carpets
9
5
9
11
0.0328
0.0591
0.0446
24.4
Manufacture of wood products and furniture
10
7
10
12
0.0590
0.0446
28.0
Manufacture of chemicals and allied products
9.5
5
9.5
13
30.1
Manufacture of rubber products
14
7
14
0.0591
0.0446
14
32.2
Manufacture of cement
20
15
34.0
Manufacture of fabricated metal products
12
36.0
Manufacture of electronic components, products, and systems
6
37.11
Manufacture of motor vehicles
12
37.2
Manufacture of aerospace products
10
48.12
Telephone central office equipment
18
49.13
49.21
Electric utility steam production plant
Gas utility distribution facilities
13
28
35
10
STSTTO227
0.0590
0.0446
20
15
12
0.0591
0.0446
5
6
16
0.0295
0.0446
12
17
0.0446
10
18
0.0446
10
18
19
0.0446
20
28
20
0.0446
20
35
21
0.0223
10
79.0
Recreation
Transcribed Image Text:Compound Amount Present Discrete Compounding; i=22% Single Payment Compound Amount Uniform Series Sinking Present Factor Worth Factor Factor Worth Factor Fund Factor To Find F To Find P To Find F To Find P To Find A Capital Recovery Factor To Find A Given P Given F Given A Given A Given F Given P N FIP PIE FIA PLA AIF AP 1 1.2200 0.8197 1.0000 0.8197 1.0000 1.2200 2 1.4884 0.6719 2.2200 1.4915 0.4505 0.6705 3 1.8158 0.5507 3.7084 2.0422 0.2697 0.4897 4 2.2153 0.4514 5.5242 2.4936 0.1810 0.4010 5 2.7027 0.3700 7.7396 2.8636 0.1292 0.3492 MACRS Class Lives and Recovery Periods Print Done Asset Class Recovery Periods GDS Recovery Rates (r) for the Six Personal Property Classes Descriptions of Assets Class Life GDS ADS 00.11 Office furniture and equipment Recovery Period (and Property Class) 10 Year 7 10 00.12 3-year Information systems, including computers 5-year 7-year 10-year 15-year 6 5 5 20-year 1 0.3333 00.22 Automobiles, taxis 0.2000 0.1429 0.1000 0.0500 3 5 5 0.0375 2 0.4445 00.23 Buses 0.3200 0.2449 0.1800 9 0.0950 5 9 0.0722 00.241 Light general purpose trucks 0.1481 0.1920 0.1749 4 5 5 0.1440 0.0855 0.0668 00.242 Heavy general purpose trucks 0.0741 0.1152 0.1249 6 5 6 0.1152 0.0770 0.0618 00.26 Tractor units for use over the road 0.1152 4 3 4 0.0893 0.0922 0.0693 0.0571 01.1 Agriculture 10 7 10 0.0576 0.0892 0.0737 0.0623 0.0528 10.0 Mining 10 7 10 0.0893 0.0655 0.0590 0.0489 13.2 Production of petroleum and natural gas 14 7 14 0.0446 0.0655 0.0590 0.0452 13.3 Petroleum refining 16 10 16 0.0656 0.0591 0.0447 15.0 Construction 6 5 6 0.0655 0.0590 0.0447 22.3 Manufacture of carpets 9 5 9 11 0.0328 0.0591 0.0446 24.4 Manufacture of wood products and furniture 10 7 10 12 0.0590 0.0446 28.0 Manufacture of chemicals and allied products 9.5 5 9.5 13 30.1 Manufacture of rubber products 14 7 14 0.0591 0.0446 14 32.2 Manufacture of cement 20 15 34.0 Manufacture of fabricated metal products 12 36.0 Manufacture of electronic components, products, and systems 6 37.11 Manufacture of motor vehicles 12 37.2 Manufacture of aerospace products 10 48.12 Telephone central office equipment 18 49.13 49.21 Electric utility steam production plant Gas utility distribution facilities 13 28 35 10 STSTTO227 0.0590 0.0446 20 15 12 0.0591 0.0446 5 6 16 0.0295 0.0446 12 17 0.0446 10 18 0.0446 10 18 19 0.0446 20 28 20 0.0446 20 35 21 0.0223 10 79.0 Recreation
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
ECON MICRO
ECON MICRO
Economics
ISBN:
9781337000536
Author:
William A. McEachern
Publisher:
Cengage Learning