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 ACCT PRIN TEXT+CONNECT CODE
- I am looking for help with this financial accounting question using proper accounting standards.arrow_forwardCalculate the labor costarrow_forwardEvergreen Systems purchased machinery for $92,000 on January 1, 2020. Additional costs included $4,500 in delivery charges and $8,000 for installation and setup. The machinery is expected to have a salvage value of $20,000 at the end of its 4-year useful life. What is the amount of accumulated depreciation on December 31, 2021, using the straight-line method? Helparrow_forward
- What is the company's contribution margin ratio ?arrow_forwardYour firm purchases a business copier that costs $14,000 and requires $3,000 in maintenance for each year of its four-year life. After four years, the copier will be replaced. The copier falls into the MACRS three-year class life category. Use DDB depreciation. If the tax rate is 32 percent, what is the depreciation tax shield for this project in year 4?arrow_forwardFinancial accountingarrow_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:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education





