![PRINCIPLES OF TAXATION F/BUS.+INVEST.](https://www.bartleby.com/isbn_cover_images/9781259917097/9781259917097_smallCoverImage.jpg)
Concept explainers
a.
Calculate
a.
![Check Mark](/static/check-mark.png)
Explanation of Solution
Calculate NPV of salary received by Mrs. X.
Year 0 | Year 1 | Year 2 | NPV | |
Before-tax | $80,000 | $80,000 | $80,000 | |
Less: Tax cost | $(20,000) | $(32,000) | $(32,000) | |
After-tax cash flow | $60,000 | $48,000 | $48,000 | |
Multiply: Discount factor at 8% | - | |||
Present value | $60,000 | $44,448 | $41,136 | $145,584 |
Working note:
Calculate tax cost.
Year 1 | Year 2 | Year 3 | |
Before-tax income | $80,000 | $80,000 | $80,000 |
Multiply: Marginal tax rate | |||
Tax cost | $20,000 | $32,000 | $32,000 |
Hence, the NPV of salary received by Mrs. X is $145,584.
Calculate NPV of salary cost to Firm B.
Year 0 | Year 1 | Year 2 | NPV | |
Before-tax cash flow | -$80,000 | -$80,000 | -$80,000 | |
Add: Tax savings | $27,200 | $27,200 | $27,200 | |
After-tax cash flow | -$52,800 | -$52,800 | -$52,800 | |
Multiply: Discount factor at 8% | - | |||
Present value | -$52,800 | -$48,893 | -$45,250 | -$146,943 |
Working note:
Calculate tax savings.
Year 1 | Year 2 | Year 3 | |
Before-tax deduction | -$80,000 | -$80,000 | -$80,000 |
Multiply: Marginal tax rate | |||
Tax savings | -$27,200 | -$27,200 | -$27,200 |
Hence, the NPV of salary cost to Firm B is -$146,943.
b.
Calculate net present value (NPV) of salary received by Mrs. X and NPV of salary cost to Firm B.
b.
![Check Mark](/static/check-mark.png)
Explanation of Solution
Calculate NPV of salary received by Mrs. X.
Year 0 | Year 1 | Year 2 | NPV | |
Before-tax cash flow | $140,000 | $50,000 | $50,000 | |
Less: Tax cost | $(35,000) | $(20,000) | $(20,000) | |
After-tax cash flow | $105,000 | $30,000 | $30,000 | |
Multiply: Discount factor at 8% | - | |||
Present value | $105,000 | $27,780 | $25,710 | $158,490 |
Working note:
Calculate tax cost.
Year 1 | Year 2 | Year 3 | |
Before-tax income | $140,000 | $50,000 | $50,000 |
Multiply: Marginal tax rate | |||
Tax cost | $35,000 | $20,000 | $20,000 |
The NPV of salary received by Mrs. X is $158,490.
Calculate NPV of salary cost to Firm B.
Year 0 | Year 1 | Year 2 | NPV | |
Before-tax cash flow | -$140,000 | -$50,000 | -$50,000 | |
Add: Tax savings | $47,600 | $17,000 | $17,000 | |
After-tax cash flow | -$92,400 | -$33,000 | -$33,000 | |
Multiply: Discount factor at 8% | - | |||
Present value | -$92,400 | -$30,558 | -$28,281 | -$151,239 |
Working note:
Calculate tax savings.
Year 1 | Year 2 | Year 3 | |
Before-tax deduction | -$140,000 | -$50,000 | -$50,000 |
Multiply: Marginal tax rate | |||
Tax savings | -$47,600 | -$17,000 | -$17,000 |
c.
Calculate net present value (NPV) of cost to Firm B under the proposal and state whether the proposal is superior to its original offer.
c.
![Check Mark](/static/check-mark.png)
Explanation of Solution
Calculate NPV of cost to Firm B under the proposal.
Year 0 | Year 1 | Year 2 | NPV | |
Before-tax cash flow | -$140,000 | -$45,000 | -$45,000 | |
Add: Tax savings | $47,600 | $15,300 | $15,300 | |
After-tax cash flow | -$92,400 | -$29,700 | -$29,700 | |
Multiply: Discount factor at 8% | - | |||
Present value | -$92,400 | -$27,502 | -$25,453 | -$145,355 |
Working note:
Calculate tax savings.
Year 1 | Year 2 | Year 3 | |
Before-tax deduction | -$140,000 | -$45,000 | -$45,000 |
Multiply: Marginal tax rate | |||
Tax savings | -$47,600 | -$15,300 | -$15,300 |
Hence, NPV of cost to Firm B under the proposal is -$145,355.
Comment: The proposal is superior to its original offer as the NVP of salary cost of the proposal (-$145,355) is lower than the NVP of salary cost of the original offer (-$146,943).
d.
State whether Mrs. X should accept the original offer or the counterproposal by calculating net present value (NPV) of salary received.
d.
![Check Mark](/static/check-mark.png)
Explanation of Solution
Calculate NPV of salary received by Mrs. X.
Year 0 | Year 1 | Year 2 | NPV | |
Before-tax cash flow | $140,000 | $45,000 | $45,000 | |
Less: Tax cost | $(35,000) | $(18,000) | $(18,000) | |
After-tax cash flow | $105,000 | $27,000 | $27,000 | |
Multiply: Discount factor at 8% | - | |||
Present value | $105,000 | $25,002 | $23,139 | $153,141 |
Working note:
Calculate tax cost.
Year 1 | Year 2 | Year 3 | |
Before-tax income | $140,000 | $45,000 | $45,000 |
Multiply: Marginal tax rate | |||
Tax cost | $35,000 | $18,000 | $18,000 |
Comment: Mrs. X should accept the counterproposal as the NPV of salary received of the proposal ($153,141) is higher than the NVP of salary received of the original offer ($145,584).
Want to see more full solutions like this?
Chapter 3 Solutions
PRINCIPLES OF TAXATION F/BUS.+INVEST.
- need help this questionsarrow_forwardSelected comparative financial statements of Korbin Company follow. Sales KORBIN COMPANY Comparative Income Statements For Years Ended December 31 2021 2020 $ 512,008 $ 392,240 2019 $ 272,200 Cost of goods sold 308,229 245,542 174,208 Gross profit 203,779 146,698 97,992 Selling expenses 72,705 54,129 35,930 Administrative expenses 46,081 34,517 22,593 Total expenses 118,786 88,646 58,523 Income before taxes .84,993 58,052 39,469 Income tax expense 15,809 11,901 8,012 Net income $ 69,184 $ 46,151 $ 31,457 KORBIN COMPANY Comparative Balance Sheets Assets Current assets Long-term investments Plant assets, net Total assets Liabilities and Equity Current liabilities Common stock Other paid-in capital Retained earnings December 31 2021 2020 2019 $ 54,370 0 $ 36,390 600 $ 48,645 3,870 99,436 90,776 53,339 Total liabilities and equity $ 153,806 $ 127,766 $ 105,854 $ 22,456 $ 19,037 $ 18,524 68,000 68,000 50,000 8,500 8,500 5,556 54,850 32,229 31,774 $ 153,806 $ 127,766 $ 105,854arrow_forwardprovide correct answer mearrow_forward
- general accountingarrow_forwardE3-17 (Algo) Calculating Equivalent Units, Unit Costs, and Cost Assigned (Weighted-Average Method) [LO 3-2] Vista Vacuum Company has the following production Information for the month of March. All materials are added at the beginning of the manufacturing process. Units . • Beginning Inventory of 3,500 units that are 100 percent complete for materials and 28 percent complete for conversion. 14,600 units started during the period. Ending Inventory of 4,200 units that are 14 percent complete for conversion. Manufacturing Costs Beginning Inventory was $20,500 ($10,100 materials and $10,400 conversion costs). Costs added during the month were $28,400 for materials and $51,500 for conversion ($26.700 labor and $24,800 applied overhead). Assume the company uses Weighted-Average Method. Required: 1. Calculate the number of equivalent units of production for materials and conversion for March. 2. Calculate the cost per equivalent unit for materials and conversion for March. 3. Determine the…arrow_forwardNonearrow_forward
- Individual Income TaxesAccountingISBN:9780357109731Author:HoffmanPublisher:CENGAGE LEARNING - CONSIGNMENT
![Text book image](https://www.bartleby.com/isbn_cover_images/9780357109731/9780357109731_smallCoverImage.gif)