Concept explainers
Concept Introduction:
NPV:
Requirement-1:
To determine: The Net
Answer to Problem 3APSA
Solution: The Net cash flows using the straight line method of depreciation are as follows:
| Year | (e) Net Cash Flows |
| 1 | $ 43,200 |
| 2 | $ 46,800 |
| 3 | $ 46,800 |
| 4 | $ 46,800 |
| 5 | $ 46,800 |
| 6 | $ 43,200 |
Explanation of Solution
Explanation: The Net cash flows using the straight line method of depreciation are explained as follows:
| Year | (a) Pretax Income before depreciation | (b) Straight Line Depreciation expense | (c) Taxable Income | (d) Income Taxes | (e) Net Cash Flows |
| c =a-b | d=c*40% | e=a-d | |||
| 1 | $ 66,000 | $ 9,000 | $ 57,000 | $ 22,800 | $ 43,200 |
| 2 | $ 66,000 | $ 18,000 | $ 48,000 | $ 19,200 | $ 46,800 |
| 3 | $ 66,000 | $ 18,000 | $ 48,000 | $ 19,200 | $ 46,800 |
| 4 | $ 66,000 | $ 18,000 | $ 48,000 | $ 19,200 | $ 46,800 |
| 5 | $ 66,000 | $ 18,000 | $ 48,000 | $ 19,200 | $ 46,800 |
| 6 | $ 66,000 | $ 9,000 | $ 57,000 | $ 22,800 | $ 43,200 |
Conclusion:
Hence, the net cash flows are calculated using the straight line method of depreciation.
Requirement-2:
To determine: The Net cash flows using the MACRS method of depreciation.
Answer to Problem 3APSA
Solution: The Net cash flows using the MACRS method of depreciation are as follows:
| Year | (e) Net Cash Flows |
| 1 | $ 46,800 |
| 2 | $ 51,120 |
| 3 | $ 46,512 |
| 4 | $ 43,747 |
| 5 | $ 43,747 |
| 6 | $ 41,674 |
Explanation of Solution
Explanation: The Net cash flows using the MACRS method of depreciation are explained as follows:
| Year | (a) Pretax Income before depreciation | (b) MACRS Depreciation expense | (c) Taxable Income | (d) Income Taxes | (e) Net Cash Flows |
| c =a-b | d=c*40% | e=a-d | |||
| 1 | $ 66,000 | $ 18,000 | $ 48,000 | $ 19,200 | $ 46,800 |
| 2 | $ 66,000 | $ 28,800 | $ 37,200 | $ 14,880 | $ 51,120 |
| 3 | $ 66,000 | $ 17,280 | $ 48,720 | $ 19,488 | $ 46,512 |
| 4 | $ 66,000 | $ 10,368 | $ 55,632 | $ 22,253 | $ 43,747 |
| 5 | $ 66,000 | $ 10,368 | $ 55,632 | $ 22,253 | $ 43,747 |
| 6 | $ 66,000 | $ 5,184 | $ 60,816 | $ 24,326 | $ 41,674 |
Conclusion:
Hence, the net cash flows are calculated using the MACRS method of depreciation.
Requirement-3:
To determine: The Net Present value of the investment using the Straight line method of depreciation.
Answer to Problem 3APSA
Solution: The Net Present value of the investment using the Straight line method of depreciation is $108,518
Explanation of Solution
Explanation: The Net Present value of the investment using the Straight line method of depreciation is calculated as follows:
| Year | (a) Pretax Income before depreciation | (b) Straight Line Depreciation expense | (c) Taxable Income | (d) Income Taxes | (e) Net Cash Flows | PVF (10%) | PV |
| c =a-b | d=c*40% | e=a-d | f | e*f | |||
| 1 | $ 66,000 | $ 9,000 | $ 57,000 | $ 22,800 | $ 43,200 | 0.9091 | $ 39,273 |
| 2 | $ 66,000 | $ 18,000 | $ 48,000 | $ 19,200 | $ 46,800 | 0.8264 | $ 38,676 |
| 3 | $ 66,000 | $ 18,000 | $ 48,000 | $ 19,200 | $ 46,800 | 0.7513 | $ 35,161 |
| 4 | $ 66,000 | $ 18,000 | $ 48,000 | $ 19,200 | $ 46,800 | 0.6830 | $ 31,964 |
| 5 | $ 66,000 | $ 18,000 | $ 48,000 | $ 19,200 | $ 46,800 | 0.6209 | $ 29,058 |
| 6 | $ 66,000 | $ 9,000 | $ 57,000 | $ 22,800 | $ 43,200 | 0.5645 | $ 24,386 |
| Present value of Cash inflows | $ 198,518 | ||||||
| Less: Initial Investment | $ (90,000) | ||||||
| Net present value (NPV) | $ 108,518 | ||||||
Conclusion:
Hence, the Net Present value of the investment using the Straight line method of depreciation is $108,518
Requirement-4:
To determine: The Net Present value of the investment using the MACRS method of depreciation.
Answer to Problem 3APSA
Solution: The Net Present value of the investment using the MACRS method of depreciation is $110,303
Explanation of Solution
Explanation: The Net Present value of the investment using the MACRS method of depreciation is calculated as follows:
| Year | (a) Pretax Income before depreciation | (b) MACRS Depreciation expense | (c) Taxable Income | (d) Income Taxes | (e) Net Cash Flows | PVF (10%) | PV |
| c =a-b | d=c*40% | e=a-d | f | e*f | |||
| 1 | $ 66,000 | $ 18,000 | $ 48,000 | $ 19,200 | $ 46,800 | 0.9091 | $ 42,546 |
| 2 | $ 66,000 | $ 28,800 | $ 37,200 | $ 14,880 | $ 51,120 | 0.8264 | $ 42,246 |
| 3 | $ 66,000 | $ 17,280 | $ 48,720 | $ 19,488 | $ 46,512 | 0.7513 | $ 34,944 |
| 4 | $ 66,000 | $ 10,368 | $ 55,632 | $ 22,253 | $ 43,747 | 0.6830 | $ 29,879 |
| 5 | $ 66,000 | $ 10,368 | $ 55,632 | $ 22,253 | $ 43,747 | 0.6209 | $ 27,163 |
| 6 | $ 66,000 | $ 5,184 | $ 60,816 | $ 24,326 | $ 41,674 | 0.5645 | $ 23,525 |
| Present value of Cash inflows | $ 200,303 | ||||||
| Less: Initial Investment | $ (90,000) | ||||||
| Net present value (NPV) | $ 110,303 | ||||||
Conclusion:
Hence, the Net Present value of the investment using the MACRS method of depreciation is $110,303
Requirement-5:
To state: The reason of increase in Net Present value using the MACRS method of depreciation.
Answer to Problem 3APSA
Solution: The reason of increase in Net Present value using the MACRS method of depreciation is the higher amount of depreciation in earlier years of the project.
Explanation of Solution
Explanation: The MACRS method depreciates the asset using the higher rate in the beginning years of the life of the assets which results in higher deprecation expense and lower income tax. Hence, the net cash flows and Net present value using the MACRS depreciation method are higher than using the straight line depreciation method.
Conclusion: Hence, the reason of increase in Net Present value using the MACRS method of depreciation is the higher amount of depreciation in earlier years of the project.
Want to see more full solutions like this?
Chapter 25 Solutions
Fundamental Accounting Principles
- Please provide the solution to this general accounting question using proper accounting principles.arrow_forwardPlease provide the accurate answer to this financial accounting problem using appropriate methods.arrow_forwardI am searching for the accurate solution to this general accounting problem with the right approach.arrow_forward
- How much lower would kite net income be if it used variable costing instead of absorption costing ?arrow_forwardKepler Manufacturing has $18,000 of ending finished goods inventory as of December 31, 2023. If beginning finished goods inventory was $8,000 and the cost of goods sold (COGS) was $55,000, how much would Kepler report for cost of goods manufactured?arrow_forwardMosco Industries manufactures a single product and follows a JIT policy where ending inventory must equal 20% of the next month's sales. It estimates that November's ending inventory will consist of 32,000 units. December and January sales are estimated to be 210,000 and 225,000 units, respectively. Mosco assigns variable overhead at a rate of $2.85 per unit of production. Fixed overhead equals $375,000 per month. Compute the number of units to be produced and the total budgeted overhead that would appear on the factory overhead budget for the month of December.arrow_forward
- Can you explain this general accounting question using accurate calculation methods?arrow_forwardAnderson owns securities with a tax basis of $8,400. He gives them to Taylor when they are worth only $6,900. Taylor held these securities until they were worth $9,300 and sold them. What amount of gain does he have to report on this sale? a) $650 b) $400 c) $900 d) $1,100arrow_forwardCan you demonstrate the proper approach for solving this financial accounting question with valid techniques?arrow_forward
- Please provide the answer to this general accounting question with proper steps.arrow_forwardRBI company issues $500,000 face value bonds with a 6% stated interest rate, payable semiannually. The bonds sell for $532,000 (at a premium) and have 10 years until maturity. Using the straight-line method, what is the amount of premium amortization for each semiannual interest payment?arrow_forwardCan you solve this general accounting problem using accurate calculation methods?arrow_forward
AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,
Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSON
Intermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill Education
Financial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education