Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Based on the following data, should a company proceed with the acquisition of equipment? Why? How would the acquisition fit into the efforts to turn

Based on the following data, should a company proceed with the acquisition of equipment? Why? How would the acquisition fit into the efforts to turn the company around?

present value (PV) of the projected after tax cash flows for years 1-8.
Year millions
0 -191.10
1 -9.30
2 41.78
3 57.30
4 45.62
5 40.38
6 63.12
7 12.33
8 -1.73
net present value (NPV) of the projected after tax cash flows for years 0-8.
Year
0 ($10.20)
1 ($28.61)
2 $1.72
3 $47.21
4 $82.16
5 $112.63
6 $164.98
7 $169.83
8 $161.79
internal rate of return (IRR)
13%

Cost of the new manfactoring equipment (at year=0) $ 191.1 million
Corporate income tax rate - Federal 21.0%
Corporate income tax rate - State of Maryland 8.0%
Discount rate for the project 6.0%
After-tax Cash Flow Timeline
(all figures in $ millions)
Year Projected Cash Inflows from Operations Projected Cash Outflows from Operations Depreciation Expense Projected Taxable Income Projected Federal Income Taxes Projected State Income Taxes Projected After-tax Cash Flows
0 (191.1)
1 850.0 840.0 (23.9) (13.9) (2.9) (1.1) (9.9)
2 900.0 810.0 (23.9) 66.1 13.9 5.3 46.9
3 990.0 870.0 (23.9) 96.1 20.2 7.7 68.2
4 1,005.0 900.0 (23.9) 81.1 17.0 6.5 57.6
5 1,200.0 1,100.0 (23.9) 76.1 16.0 6.1 54.0
6 1,300.0 1,150.0 (23.9) 126.1 26.5 10.1 89.5
7 1,350.0 1,300.0 (23.9) 26.1 5.5 2.1 18.5
8 1,320.0 1,300.0 (23.9) (3.9) (0.8) (0.3) (2.8)
Example - Computing Projected After-tax Cash Flows
For Year 4 (all figures in $ millions)
Projected Cash Inflows from Operations 1005.0 Projected Cash Inflows from Operations 1005.0
minus Projected Cash Outflows from Operations (900.0) minus Projected Cash Outflows from Operations (900.0)
minus Depreciation Expense (23.9) minus Depreciation Expense (23.9)
equals Projected Taxable Income 81.1 minus Projected Federal Income Taxes (17.0)
equals Projected State Income Taxes (6.5)
Projected Taxable Income 81.1 Projected After-tax Cash Flows 57.6
times Corporate income tax rate - Federal 21.0%
equals Projected Federal Income Taxes 17.0
Projected Taxable Income 81.1
times Corporate income tax rate - State 8.0%
equals Projected State Income Taxes 6.5

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Integrated Accounting For Windows

Authors: Dale Klooster

7th Edition

0538747978, 9780538747974

More Books

Students also viewed these Accounting questions

Question

Prove that limx0+ xe sin (/x) = 0.

Answered: 1 week ago