S10-02 Relevant Cash Flows [LO1] Winnebagel Corp. currently sells 20,000 motor homes per year at $97,000 each and 14,000 luxury motor coaches per year at $145,000 each. The company wants to Introduce a new portable camper to fill out its product line; it hopes to sell 30,000 of these campers per year at $21,000 each. An independent consultant has determined that if the company introduces the new campers, it should boost the sales of its existing motor homes by 2,700 units per year and reduce the sales of its motor coaches by 1,300 units per year. What is the amount to use as the annual sales figure when evaluating this project? (Do not round Intermediate calculations. Enter your answer in dollars, not millions of dollars, e.g., 1,234,567.) Annual sales S10-13 NPV and Bonus Depreciation (LO1] Quad Enterprises is considering a new three-year expansion project that requires an Initial fixed asset investment of $2.32 million. The fixed asset qualifies for 100 percent bonus depreciation in the first year. The project is estimated to generate $1.735 million in annual sales, with costs of $650,000. The project requires an initial investment in net working capital of $250,000, and the fixed asset will have a market value of $180,000 at the end of the project. The tax rate is 21 percent. a. What is the project's Year O net cash flow? Year 12 Year 2? Year 3? (A negative answer should be indicated by a minus sign. Do not round Intermediate calculations and enter your answers in dollars, not millions of dollars, rounded to 2 decimal places, e.g., 1,234,567.89.) b. If the required return is 12 percent, what is the project's NPV? (Do not round intermediate calculations and enter your answer in dollars, not millions of dollars, rounded to 2 decimal places, e.g. 1,234,567.89.) Year 0 Year 1 Year 2 Year 3 b. NPV Quiz 0 Saved S10-01 Relevant Cash Flows (LO1) Parker & Stone, Inc., is looking at setting up a new manufacturing plant in South Park to produce garden tools. The company bought some land six years ago for $3.6 million in anticipation of using it as a warehouse and distribution site, but the company has since decided to rent these facilities from a competitor instead. If the land were sold today, the company would net $4.1 million. The company wants to build its new manufacturing plant on this land; the plant will cost $18.1 million to build, and the site requires $950,000 worth of grading before it is suitable for construction. What is the proper cash flow amount to use as the initial investment in fixed assets when evaluating this project? (Do not round Intermediate calculations. Enter your answer in dollars, not millions of dollars, e.g., 1,234,567.) Cash flow amount S10-08 Calculating Salvage Value (LO1] An asset used in a four-year project falls in the five-year MACRS class for tax purposes. The asset has an acquisition cost of $5,100,000 and will be sold for $1,600,000 at the end of the project. If the tax rate is 21 percent, what is the aftertax salvage value of the asset? Refer to Table 10.7. (Do not round Intermediate calculations and enter your answer in dollars, not millions of dollars, e.g., 1,234,567.) Aftertax salvage value S10-03 Calculating Projected Net Income (LO1] A proposed new investment has projected sales of $585,000. Variable costs are 44 percent of sales, and fixed costs are $187,000; depreciation is $51,000. Prepare a pro forma income statement assuming a tax rate of 21 percent. What is the projected net Income? (Input all amounts as positive values.) Sales Variable costs Fixed costs Depreciation EBT Taxos Net Income S10-06 Calculating Depreciation (LO1] A piece of newly purchased Industrial equipment costs $1,375,000 and is classified as seven-year property under MACRS. The MACRS depreciation schedule is shown In Table 10.7. Calculate the annual depreciation allowances and end-of-the-year book values for this equipment. (Leave no cells blank - be certain to enter "0" wherever required. Do not round Intermediate calculations and round your answers to 2 decimal places, e.g., 32.16.) Year Beginning Book Value Depreciation Ending Book Value 2 3 4 5 6 S10-07 Calculating Salvage Value [LO1] Consider an asset that costs $680,000 and is depreciated straight-line to zero over Its eight-year tax life. The asset is to be used in a five-year project; at the end of the project, the asset can be sold for $143,000. If the relevant tax rate is 21 percent, what is the aftertax cash flow from the sale of this asset? (Do not round Intermediate calculations.) Aftertax salvage value S10-04 Calculating OCF [LO1] Fill in the missing numbers for the following income statement (Input all amounts as positive values. Do not round Intermediate calculations.) Sales Costs 747,300 582,600 89,300 Depreciation EBIT Taxes (22%) Net Income a. Calculate the OCF. (Do not round intermediate calculations.) b.What is the depreciation tax shield? (Do not round intermediate calculations.) a. OCF b. Depreciation tax shield S10-09 Calculating Project OCF [LO1) Quad Enterprises is considering a new three-year expansion project that requires an Initial fixed asset investment of $2.32 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life, after which time it will be worthless. The project is estimated to generate $1.735 million in annual sales, with costs of $650,000. If the tax rate is 21 percent, what is the OCF for this project? (Do not round intermediate calculations and enter your answer in dollars, not millions of dollars, e.g., 1,234,567) OCF S10-05 OCF from Several Approaches [LO1] A proposed new project has projected sales of $175,000, costs of $93,000, and depreciation of $24,800. The tax rate is 23 percent. Calculate operating cash flow using the four different approaches. (Do not round Intermediate calculations.) EBIT + Depreciation - Taxes Top-down Tax-shield Bottom-up