Answered step by step
Verified Expert Solution
Question
1 Approved Answer
2 3 Fill in all of the blanks with BOLD BORDERS. EOY 0 1 BTLCF +IN; - -$180,000 OUT $40,000 $40,000 $40,000 LOAN PRINC +IN;
2 3 Fill in all of the blanks with BOLD BORDERS. EOY 0 1 BTLCF +IN; - -$180,000 OUT $40,000 $40,000 $40,000 LOAN PRINC +IN; - OUT $70,000 -$9,786 $ $70,000 $60.214 $49,744 $ LOAN PRINCRE MAIN LOAN INT +IN; - OUT -$4.900 -$4,215$ DEPR $36,000 $ VALUE $180,000 $144,000 TI $ $1,958 TAX +IN; - OUT $5,454 $489 $ ATCF +IN; - OUT -$110,000 $25,539 $ $24,825 PWATCF -$110,000 $29,177 A project has a initial cost of $180,000, an estimated salvage value of $20,000 after 6 years, and other economic attributes as detailed in the table below. Unfortunately, as the end of year 4 neared, the project had to be abandoned, and the asset's market value at that time was different from the original estimated salvage value. There was a loan to help finance the project. It was being paid back in equal annual installments (the yearly principal plus interest payment was the same). The remaining principal had to be paid at the end of year 4 when the project was stopped. Corporate income taxes are 25%. Following is the table (Note: The shaded cells would normally have something in them but have been erased for this exercise): Click here to access the TVM Factor Table Calculator Click here to access the MACRS-GDS table. Parta Fill in all of the blanks with BOLD BORDERS. 0 1 EOY 2 3 BTLCF +IN; - OUT -$180,000 $40,000 $40,000 $40,000 $70,000 -$9.786 $ LOAN PRINC +IN; - OUT LOAN PRINCRE MAIN $70,000 $60,214 $49,744 $ LOAN INT +IN; - $4,900 -$4.215$ 2 3 Fill in all of the blanks with BOLD BORDERS. EOY 0 1 BTLCF +IN; - -$180,000 OUT $40,000 $40,000 $40,000 LOAN PRINC +IN; - OUT $70,000 -$9,786 $ $70,000 $60.214 $49,744 $ LOAN PRINCRE MAIN LOAN INT +IN; - OUT -$4.900 -$4,215$ DEPR $36,000 $ VALUE $180,000 $144,000 TI $ $1,958 TAX +IN; - OUT $5,454 $489 $ ATCF +IN; - OUT -$110,000 $25,539 $ $24,825 PWATCF -$110,000 $29,177 A project has a initial cost of $180,000, an estimated salvage value of $20,000 after 6 years, and other economic attributes as detailed in the table below. Unfortunately, as the end of year 4 neared, the project had to be abandoned, and the asset's market value at that time was different from the original estimated salvage value. There was a loan to help finance the project. It was being paid back in equal annual installments (the yearly principal plus interest payment was the same). The remaining principal had to be paid at the end of year 4 when the project was stopped. Corporate income taxes are 25%. Following is the table (Note: The shaded cells would normally have something in them but have been erased for this exercise): Click here to access the TVM Factor Table Calculator Click here to access the MACRS-GDS table. Parta Fill in all of the blanks with BOLD BORDERS. 0 1 EOY 2 3 BTLCF +IN; - OUT -$180,000 $40,000 $40,000 $40,000 $70,000 -$9.786 $ LOAN PRINC +IN; - OUT LOAN PRINCRE MAIN $70,000 $60,214 $49,744 $ LOAN INT +IN; - $4,900 -$4.215$
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started