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 -Hardcover
- Gross profit would be_.arrow_forwardWhat is Bobby's 2019 net income using accrual accounting?arrow_forwardJob 786 was one of the many jobs started and completed during the year. The job required $8,400 in direct materials and 35 hours of direct labor time at a total direct labor cost of $9,300. If the job contained five units and the company billed at 70% above the unit product cost on the job cost sheet, what price per unit would have been charged to the customer?arrow_forward
- What is the company's gross profit?arrow_forwardMOH Cost: Top Dog Company has a budget with sales of 7,500 units and $3,400,000. Variable costs are budgeted at $1,850,000, and fixed overhead is budgeted at $970,000. What is the budgeted manufacturing cost per unit?arrow_forwardWhat was Ghana's cost of goods sold for 2023?arrow_forward
- Need Answerarrow_forwardSameer has $9,800 of net long-term capital gain and $5,200 of net short-term capital loss. This nets out to a: (a) $4,700 net long-term loss (b) $4,600 net long-term gain (c) $4,700 net short-term gain (d) $4,700 short-term loss helparrow_forwardWhat is the adjusted cost of goods sold for the year?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