P11-17 (similar to) 20% Operating cash flows Richard and Linda Thomson operate a local lawn maintenance service for commercial and residential property. They have been using a John Deere riding mower for the past several years and believe that it is time to buy a new one. They would like to know the operating cash flows associated with the replacement of the old riding mower. The following data are available. 1. There are 5 years of remaining useful life on the old mower. 2. The old mower has a zero book value. Data Table 3. The new mower is expected to last 5 years. 4. The Thomsons will follow a 5-year MACRS 5 recovery period for the new mower. 5. Depreciable value of the new lawn mower is $1,740. 6. They are subject to a 40% tax rate. (Click on the icon located on the top-right corner of the data table below in order to copy its contents 7. The new mower is expected to be more fuel-efficient, maneuverable, and durable than the previous models and can result in reduced operating expenses of $510 per year. into a spreadsheet.) 8. The Thomsons will buy a maintenance contract that calls for annual payments of $115. Create an operating cash flow statement for the replacement of Richard and Linda's John Deere riding mower. Show the operating cash flow for the next 6 years. Rounded Depreciation Percentages by Recovery Year Using MACRS for First Four Property Classes Calculate the incremental operating cash flow statement below: (Round to the nearest dollar.) Percentage by recovery year* Recovery year 3 years 5 years 7 years 10 years Richard and Linda Thomson 1 33% 14% 10% 2 45% 32% Incremental Operating Cash Flows 25% 18% 3 15% 19% 18% 14% Replacement of John Deere Riding Mower 4 7% 12% 12% 12% 1 5 12% 9% 9% 6 5% 9% 8% Savings from new and improved mower 7 9% 7% Less: Annual maintenance cost $ 8 4% 6% Less: Depreciation $ 9 6% 10 6% Savings (loss) before taxes $ 11 4% Taxes (40%) $ Totals 100% 100% 100% 100% Savings (loss) after taxes $ *These percentages have been rounded to the nearest whole percent to simplify calculations while retaining realism. To calculate the actual depreciation for tax purposes, be sure to apply the actual $ Incremental operating cash flow unrounded percentages or directly apply double-declining balance (200%) depreciation using the half-year convention. Year $ P11-17 (similar to) 20% Operating cash flows Richard and Linda Thomson operate a local lawn maintenance service for commercial and residential property. They have been using a John Deere riding mower for the past several years and believe that it is time to buy a new one. They would like to know the operating cash flows associated with the replacement of the old riding mower. The following data are available. 1. There are 5 years of remaining useful life on the old mower. 2. The old mower has a zero book value. Data Table 3. The new mower is expected to last 5 years. 4. The Thomsons will follow a 5-year MACRS 5 recovery period for the new mower. 5. Depreciable value of the new lawn mower is $1,740. 6. They are subject to a 40% tax rate. (Click on the icon located on the top-right corner of the data table below in order to copy its contents 7. The new mower is expected to be more fuel-efficient, maneuverable, and durable than the previous models and can result in reduced operating expenses of $510 per year. into a spreadsheet.) 8. The Thomsons will buy a maintenance contract that calls for annual payments of $115. Create an operating cash flow statement for the replacement of Richard and Linda's John Deere riding mower. Show the operating cash flow for the next 6 years. Rounded Depreciation Percentages by Recovery Year Using MACRS for First Four Property Classes Calculate the incremental operating cash flow statement below: (Round to the nearest dollar.) Percentage by recovery year* Recovery year 3 years 5 years 7 years 10 years Richard and Linda Thomson 1 33% 14% 10% 2 45% 32% Incremental Operating Cash Flows 25% 18% 3 15% 19% 18% 14% Replacement of John Deere Riding Mower 4 7% 12% 12% 12% 1 5 12% 9% 9% 6 5% 9% 8% Savings from new and improved mower 7 9% 7% Less: Annual maintenance cost $ 8 4% 6% Less: Depreciation $ 9 6% 10 6% Savings (loss) before taxes $ 11 4% Taxes (40%) $ Totals 100% 100% 100% 100% Savings (loss) after taxes $ *These percentages have been rounded to the nearest whole percent to simplify calculations while retaining realism. To calculate the actual depreciation for tax purposes, be sure to apply the actual $ Incremental operating cash flow unrounded percentages or directly apply double-declining balance (200%) depreciation using the half-year convention. Year $
