Need to solve for depreciation, to get earnings before interest & taxes. Use the following info below:   Yr 0 Yr 1 Yr 2 Yr 3 Yr 4 Yr 5 Yr 6 Yr 7 Yr 8 Yr 9 Yr 10 Terminal Sales Units   492,236 534,175 579,686 629,075 682,673 711,755 742,075 773,688 806,647 841,010 864,979 Unit Price    $                329.00  $                344.04  $                359.76  $                376.20  $                393.39  $                402.24  $                411.29  $                420.55  $                430.01  $                439.68  $                449.58 Sales Revenue    $ 161,945,644.00  $ 183,774,886.84  $ 208,546,572.77  $ 236,657,324.43  $ 268,557,226.62  $ 286,297,714.18  $ 305,210,111.73  $ 325,371,833.89  $ 346,865,409.18  $ 369,778,817.81  $ 388,874,658.19                           VC per unit    $                156.00  $                161.05  $                166.27  $                171.66  $                177.22  $                185.94  $                195.09  $                204.69  $                214.76  $                225.32  $                236.41 Total VC    $   76,788,816.00  $   86,031,154.75  $   96,385,905.83  $ 107,986,959.72  $ 120,984,322.03  $ 132,344,256.25  $ 144,770,841.95  $ 158,364,233.35  $ 173,233,988.73  $ 189,499,953.48  $ 204,489,816.70 Total FC    $     5,312,975.00  $     5,484,052.80  $     5,660,639.29  $     5,842,911.88  $     6,031,053.64  $     6,264,455.42  $     6,506,889.84  $     6,758,706.48  $     7,020,268.42  $     7,291,952.81  $     7,574,151.38 Deprec.                         EBIT                           Capital Expenditures & Depreciation: According to IRS tax regulations, capital expenditures for the e13 Processor Chip project are required to be depreciated beginning in the year following the year of investment according to the 5-year MACRS schedule. In the terminal phase of growth, investment strategy is anticipated to change to that of a maintenance orientation in support of residual future marketing opportunities presently unknown to the company.  As such, the average depreciation charge per year of $789,134 following a straight-line depreciation method is anticipated with an on-going 3-year time horizon strategy. Capital expenditures Year 0: $17,532,107 Capital expenditures Year 1: $2,019,319 Capital expenditures Year 2: $1,129,472   Costs (Variable & Fixed):        Variable costs Yr 1: $156.00 per unitExpected Growth of VC Yrs 2-5 : 3.24%    Expected Growth of VC Yrs 6-10 : 4.92%            Fixed Cost Yr 1: $5,312,975.00     Expected Growth of FC Yrs 2-5: 3.22%    Expected Growth Yrs 6-10: 3.87%       Sales: Sales (in units) 492,236 in year 1 Growth rate 8.52% for years 2-5 Growth rate 4.26% for years 6-10. Unit price of product in current yr: $329 Unit price of product projected to increase 4.57% in yrs 2-5 Unit price of product projected to increase  2.25% in yrs 6-10

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question

Need to solve for depreciation, to get earnings before interest & taxes. Use the following info below:

  Yr 0 Yr 1 Yr 2 Yr 3 Yr 4 Yr 5 Yr 6 Yr 7 Yr 8 Yr 9 Yr 10 Terminal
Sales Units   492,236 534,175 579,686 629,075 682,673 711,755 742,075 773,688 806,647 841,010 864,979
Unit Price    $                329.00  $                344.04  $                359.76  $                376.20  $                393.39  $                402.24  $                411.29  $                420.55  $                430.01  $                439.68  $                449.58
Sales Revenue    $ 161,945,644.00  $ 183,774,886.84  $ 208,546,572.77  $ 236,657,324.43  $ 268,557,226.62  $ 286,297,714.18  $ 305,210,111.73  $ 325,371,833.89  $ 346,865,409.18  $ 369,778,817.81  $ 388,874,658.19
                         
VC per unit    $                156.00  $                161.05  $                166.27  $                171.66  $                177.22  $                185.94  $                195.09  $                204.69  $                214.76  $                225.32  $                236.41
Total VC    $   76,788,816.00  $   86,031,154.75  $   96,385,905.83  $ 107,986,959.72  $ 120,984,322.03  $ 132,344,256.25  $ 144,770,841.95  $ 158,364,233.35  $ 173,233,988.73  $ 189,499,953.48  $ 204,489,816.70
Total FC    $     5,312,975.00  $     5,484,052.80  $     5,660,639.29  $     5,842,911.88  $     6,031,053.64  $     6,264,455.42  $     6,506,889.84  $     6,758,706.48  $     7,020,268.42  $     7,291,952.81  $     7,574,151.38
Deprec.                        
EBIT                        

 

Capital Expenditures & Depreciation:

  • According to IRS tax regulations, capital expenditures for the e13 Processor Chip project are required to be depreciated beginning in the year following the year of investment according to the 5-year MACRS schedule. In the terminal phase of growth, investment strategy is anticipated to change to that of a maintenance orientation in support of residual future marketing opportunities presently unknown to the company.  As such, the average depreciation charge per year of $789,134 following a straight-line depreciation method is anticipated with an on-going 3-year time horizon strategy.
  • Capital expenditures Year 0: $17,532,107
  • Capital expenditures Year 1: $2,019,319
  • Capital expenditures Year 2: $1,129,472

 

Costs (Variable & Fixed):        
Variable costs Yr 1: $156.00 per unit
Expected Growth of VC Yrs 2-5 : 3.24%    
Expected Growth of VC Yrs 6-10 : 4.92%    
        
Fixed Cost Yr 1: $5,312,975.00     
Expected Growth of FC Yrs 2-5: 3.22%    
Expected Growth Yrs 6-10: 3.87%    

 

Sales:

  • Sales (in units) 492,236 in year 1
  • Growth rate 8.52% for years 2-5
  • Growth rate 4.26% for years 6-10.
  • Unit price of product in current yr: $329
  • Unit price of product projected to increase 4.57% in yrs 2-5
  • Unit price of product projected to increase  2.25% in yrs 6-10
Expert Solution
steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Knowledge Booster
Section 179 Deduction and Modified Accelerated Cost Recovery System (MACRS) Depreciation
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education