Concept explainers
Concept Introduction:
NPV:
Requirement-1:
To determine: The Net
Answer to Problem 3BPSB
Solution: The Net cash flows using the straight line method of depreciation are as follows:
| Year | (e) Net Cash Flows |
| 1 | $ 8,400 |
| 2 | $ 9,600 |
| 3 | $ 9,600 |
| 4 | $ 9,600 |
| 5 | $ 9,600 |
| 6 | $ 8,400 |
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 | $ 12,000 | $ 3,000 | $ 9,000 | $ 3,600 | $ 8,400 |
| 2 | $ 12,000 | $ 6,000 | $ 6,000 | $ 2,400 | $ 9,600 |
| 3 | $ 12,000 | $ 6,000 | $ 6,000 | $ 2,400 | $ 9,600 |
| 4 | $ 12,000 | $ 6,000 | $ 6,000 | $ 2,400 | $ 9,600 |
| 5 | $ 12,000 | $ 6,000 | $ 6,000 | $ 2,400 | $ 9,600 |
| 6 | $ 12,000 | $ 3,000 | $ 9,000 | $ 3,600 | $ 8,400 |
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 3BPSB
Solution: The Net cash flows using the MACRS method of depreciation are as follows:
| Year | (e) Net Cash Flows |
| 1 | $ 9,600 |
| 2 | $ 11,040 |
| 3 | $ 9,504 |
| 4 | $ 8,582 |
| 5 | $ 8,582 |
| 6 | $ 7,891 |
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 | $ 12,000 | $ 6,000 | $ 6,000 | $ 2,400 | $ 9,600 |
| 2 | $ 12,000 | $ 9,600 | $ 2,400 | $ 960 | $ 11,040 |
| 3 | $ 12,000 | $ 5,760 | $ 6,240 | $ 2,496 | $ 9,504 |
| 4 | $ 12,000 | $ 3,456 | $ 8,544 | $ 3,418 | $ 8,582 |
| 5 | $ 12,000 | $ 3,456 | $ 8,544 | $ 3,418 | $ 8,582 |
| 6 | $ 12,000 | $ 1,728 | $ 10,272 | $ 4,109 | $ 7,891 |
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 3BPSB
Solution: The Net Present value of the investment using the Straight line method of depreciation is $10,041
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 | $ 12,000 | $ 3,000 | $ 9,000 | $ 3,600 | $ 8,400 | 0.9091 | $ 7,636 |
| 2 | $ 12,000 | $ 6,000 | $ 6,000 | $ 2,400 | $ 9,600 | 0.8264 | $ 7,933 |
| 3 | $ 12,000 | $ 6,000 | $ 6,000 | $ 2,400 | $ 9,600 | 0.7513 | $ 7,212 |
| 4 | $ 12,000 | $ 6,000 | $ 6,000 | $ 2,400 | $ 9,600 | 0.6830 | $ 6,557 |
| 5 | $ 12,000 | $ 6,000 | $ 6,000 | $ 2,400 | $ 9,600 | 0.6209 | $ 5,961 |
| 6 | $ 12,000 | $ 3,000 | $ 9,000 | $ 3,600 | $ 8,400 | 0.5645 | $ 4,742 |
| Present value of Cash inflows | $ 40,041 | ||||||
| Less: Initial Investment | $ (30,000) | ||||||
| Net present value (NPV) | $ 10,041 | ||||||
Conclusion:
Hence, the Net Present value of the investment using the Straight line method of depreciation is $10,041
Requirement-4:
To determine: The Net Present value of the investment using the MACRS method of depreciation.
Answer to Problem 3BPSB
Solution: The Net Present value of the investment using the MACRS method of depreciation is $10,635
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 | $ 12,000 | $ 6,000 | $ 6,000 | $ 2,400 | $ 9,600 | 0.9091 | $ 8,727 |
| 2 | $ 12,000 | $ 9,600 | $ 2,400 | $ 960 | $ 11,040 | 0.8264 | $ 9,123 |
| 3 | $ 12,000 | $ 5,760 | $ 6,240 | $ 2,496 | $ 9,504 | 0.7513 | $ 7,140 |
| 4 | $ 12,000 | $ 3,456 | $ 8,544 | $ 3,418 | $ 8,582 | 0.6830 | $ 5,862 |
| 5 | $ 12,000 | $ 3,456 | $ 8,544 | $ 3,418 | $ 8,582 | 0.6209 | $ 5,329 |
| 6 | $ 12,000 | $ 1,728 | $ 10,272 | $ 4,109 | $ 7,891 | 0.5645 | $ 4,455 |
| Present value of Cash inflows | $ 40,635 | ||||||
| Less: Initial Investment | $ (30,000) | ||||||
| Net present value (NPV) | $ 10,635 | ||||||
Conclusion:
Hence, the Net Present value of the investment using the MACRS method of depreciation is $10.635
Requirement-5:
To state: The reason of increase in Net Present value using the MACRS method of depreciation.
Answer to Problem 3BPSB
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 depreciation 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
- 4. ABG produces and sells a single product at the price of 20 euros. During its first year of operation (20X7), the company had no initial stocks. The production cost of a product unit is as follows: Variable production cost of 8 euros per unit. Fixed production cost 9,600 euros. Also, the company has fixed sales expenses of 5,400 euros. In the first year of operation, the company had budgeted that it would produce and sell 3,200 units of product. In fact, during the period production and sales amounted to 3,200 units of product. Requested: To calculate the operating result of the company for the first year of its operation using absorption and marginal costing. Calculate the operating result of the company for the first year of its operation using absorption and marginal costing, assuming that sales for the period amounted to 2,700 units and 500 units remained as final inventory. What is the value of the final inventory of stocks with both costing techniques in this case?arrow_forwardHello experts solve this qnarrow_forwardPlease help me draw a flowchart for the breakfast drive-through scenarios.arrow_forward
- 2. __________-entry bookkeeping means that every transaction will affect two or more accounts.arrow_forwardThe two main methods of bookkeeping and accounting are 1) the cash method, and 2) the __________ method.arrow_forwardThe digits of the account numbers assigned to general ledger accounts often have significance. For example, an account number beginning with a "1" might signify that the account is an asset account, a "6" might signify an operating expense, etc. True Falsearrow_forward
- Every transaction will affect how many accounts? Only One Only Two Two Or Morearrow_forwardIn addition to the standard chart of accounts for a specific industry, you will likely want to expand and/or modify the chart of accounts to fit your business. One tool that would be helpful in determining the accounts for your company would be your company's __________ chart.arrow_forwardThe chart of accounts is a listing of the accounts presently having balances in the general ledger. True Falsearrow_forward
- Answer for #2 and #3 cannot be the following:1100012748.14146928250561093509985arrow_forwardThe listing of all of the accounts available for use in a company's accounting system is known as the __________.arrow_forwardUnearned Revenues is what type of account? Asset Liability Stockholders' (Owner's) Equityarrow_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