Connect with knowledgeable experts and enthusiasts on IDNLearn.com. Join our interactive Q&A community and access a wealth of reliable answers to your most pressing questions.
Sagot :
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.
### 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 using this platform to share and learn. Don't hesitate to keep asking and answering. We value every contribution you make. Your questions deserve precise answers. Thank you for visiting IDNLearn.com, and see you again soon for more helpful information.
