Answered

Discover a world of knowledge and community-driven answers at IDNLearn.com today. Our Q&A platform offers reliable and thorough answers to help you make informed decisions quickly and easily.

You have been asked by the president of your company to evaluate the proposed acquisition of a new special-purpose truck for \[tex]$60,000. The truck falls into the MACRS 3-year class, is not eligible for either bonus depreciation or Section 179 expensing, and it will be sold after three years for \$[/tex]20,300. Use of the truck will require an increase in NWC (spare parts inventory) of \[tex]$2,300. The truck will have no effect on revenues, but it is expected to save the firm \$[/tex]20,100 per year in before-tax operating costs, mainly labor. The firm's marginal tax rate is 21 percent.

What will the cash flows for this project be? (Negative amounts should be indicated by a minus sign. Round your answers to 2 decimal places.)

\begin{tabular}{|l|l|l|l|l|}
\hline
Year & 0 & 1 & 2 & 3 \\
\hline
FCF & -\$62,300.00 & & & \\
\hline
\end{tabular}

Sagot :

GinnyAnsweridn
To evaluate the proposed acquisition of the special-purpose truck, we need to calculate the cash flows for the project over the three-year period. Here's the step-by-step solution:

### Step 1: Initial Investment (Year 0)

At Year 0, the cash outflow includes the cost of the truck and the increase in net working capital (NWC):

- Cost of truck: \[tex]$60,000 - Increase in NWC: \$[/tex]2,300

The total initial cash outflow is:
[tex]\[ \text{Year 0: } -(60,000 + 2,300) = -\$62,300 \][/tex]

### Step 2: Depreciation (Years 1 to 3)

The truck falls into the MACRS 3-year class. The MACRS depreciation percentages for the 3-year class are:
[tex]\[ 33.33\%, 44.45\%, 14.81\%, \text{ and } 7.41\% \][/tex]

Using these percentages, the depreciation expenses are calculated as follows:

- Year 1: [tex]\( 60,000 \times 0.3333 = \$19,998 \)[/tex]
- Year 2: [tex]\( 60,000 \times 0.4445 = \$26,670 \)[/tex]
- Year 3: [tex]\( 60,000 \times 0.1481 = \$8,886 \)[/tex]

### Step 3: After-Tax Savings on Operating Costs

The truck saves the firm \[tex]$20,100 per year in before-tax operating costs. After accounting for the tax rate (21%), the annual after-tax savings are: \[ \text{After-tax savings} = 20,100 \times (1 - 0.21) = 20,100 \times 0.79 = \$[/tex]15,879 \]

### Step 4: Cash Flow Calculation for Each Year

#### Year 1:
[tex]\[ \text{Year 1 cash flow} = \text{after-tax savings} + \text{depreciation} = 15,879 + 19,998 = \$35,877 \][/tex]

#### Year 2:
[tex]\[ \text{Year 2 cash flow} = \text{after-tax savings} + \text{depreciation} = 15,879 + 26,670 = \$42,549 \][/tex]

#### Year 3:
- After-tax salvage value: The truck is sold for \[tex]$20,300. Considering the tax on the salvage value, the after-tax salvage value is: \[ \text{After-tax salvage value} = 20,300 \times (1 - 0.21) = 20,300 \times 0.79 = \$[/tex]16,037 \]

- Net Working Capital recovery: Recover NWC of \[tex]$2,300 at the end of the project. \[ \text{Year 3 cash flow} = \text{after-tax savings} + \text{depreciation} + \text{after-tax salvage value} + \text{NWC recovery} = 15,879 + 8,886 + 16,037 + 2,300 = \$[/tex]43,102 \]

### Summary of Cash Flows:

[tex]\[ \begin{array}{|c|c|c|c|c|} \hline \text{Year} & \text{0} & \text{1} & \text{2} & \text{3} \\ \hline \text{FCF} & -62,300.00 & 35,877.00 & 42,549.00 & 43,102.00 \\ \hline \end{array} \][/tex]

Therefore, the cash flows for this project will be as shown in the table.
Thank you for contributing to our discussion. Don't forget to check back for new answers. Keep asking, answering, and sharing useful information. Thank you for choosing IDNLearn.com. We’re committed to providing accurate answers, so visit us again soon.