Question
In: Accounting
Problem 13C-3 Income Taxes and Net Present Value Analysis [LO13-8] Lander Company has an opportunity to...
Problem 13C-3 Income Taxes and Net Present Value Analysis [LO13-8]
Lander Company has an opportunity to pursue a capital budgeting project with a five-year time horizon. After careful study, Lander estimated the following costs and revenues for the project:
| Cost of equipment needed | $ | 270,000 | ||||
| Working capital needed | $ | 64,000 | ||||
| Repair the equipment in two years | $ | 20,000 | ||||
| Annual revenues and costs: | ||||||
| Sales revenues | $ | 390,000 | ||||
| Variable expenses | $ | 200,000 | ||||
| Fixed out-of-pocket operating costs | $ | 88,000 | ||||
The piece of equipment mentioned above has a useful life of five years and zero salvage value. Lander uses straight-line depreciation for financial reporting and tax purposes. The company’s tax rate is 30% and its after-tax cost of capital is 13%. When the project concludes in five years the working capital will be released for investment elsewhere within the company
Click here to view Exhibit 13B-1 and Exhibit 13B-2, to determine the appropriate discount factor(s) using tables.
Link for Exhibit 13B-1: https://ezto-cf-media.mheducation.com/Media/Connect_Production/bne/accounting/Garrison_16e/exhibit_13B_1.jpg
Link for Exhibit 13B-2: https://ezto-cf-media.mheducation.com/Media/Connect_Production/bne/accounting/Garrison_16e/exhibit_13B_2.jpg
Required:
1. Calculate the annual income tax expense for each of years 1 through 5 that will arise as a result of this investment opportunity.
2. Calculate the net present value of this investment opportunity. (Negative amounts should be indicated by a minus sign. Round your final answers to the nearest whole dollar.)
| 1. | Income tax expense | |
| Year 1 | ? | |
| Year 2 | ? | |
| Year 3 | ? | |
| Year 4 | ? | |
| Year 5 | ? | |
| 2. | Net present value | ? |
Solutions
Expert Solution
| Solution 1: | |||||
| Computation of Income tax expense - Lander Company | |||||
| Particulars | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |
| Sales revenues | $3,90,000.00 | $3,90,000.00 | $3,90,000.00 | $3,90,000.00 | $3,90,000.00 |
| Variable expenses | $2,00,000.00 | $2,00,000.00 | $2,00,000.00 | $2,00,000.00 | $2,00,000.00 |
| Fixed out of operating costs | $88,000.00 | $88,000.00 | $88,000.00 | $88,000.00 | $88,000.00 |
| Repair cost of equipment | $0.00 | $20,000.00 | $0.00 | $0.00 | $0.00 |
| Depreciation | $54,000.00 | $54,000.00 | $54,000.00 | $54,000.00 | $54,000.00 |
| Income before taxes | $48,000.00 | $28,000.00 | $48,000.00 | $48,000.00 | $48,000.00 |
| Income tax expense (30%) | $14,400.00 | $8,400.00 | $14,400.00 | $14,400.00 | $14,400.00 |
| Net Income | $33,600.00 | $19,600.00 | $33,600.00 | $33,600.00 | $33,600.00 |
| Solution 2: | |||||
| Computation of annual cash inflows - Lander Company | |||||
| Particulars | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |
| Net Income | $33,600.00 | $19,600.00 | $33,600.00 | $33,600.00 | $33,600.00 |
| Add: Depreciation | $54,000.00 | $54,000.00 | $54,000.00 | $54,000.00 | $54,000.00 |
| Annual cash inflows | $87,600.00 | $73,600.00 | $87,600.00 | $87,600.00 | $87,600.00 |
| Computation of NPV - Lander Company | ||||
| Particulars | Amount | Period | PV Factor | Present Value |
| Cash Outflows: | ||||
| Cost of Equipment | $2,70,000.00 | 0 | 1 | $2,70,000 |
| Working capital | $64,000.00 | 0 | 1 | $64,000 |
| Present Value of Cash Outflows (A) | $3,34,000 | |||
| Cash Inflows: | ||||
| Annual cash inflows: | ||||
| Year 1 | $87,600.00 | 1 | 0.885 | $77,526 |
| Year 2 | $73,600.00 | 2 | 0.783 | $57,629 |
| Year 3 | $87,600.00 | 3 | 0.693 | $60,707 |
| Year 4 | $87,600.00 | 4 | 0.613 | $53,699 |
| Year 5 | $87,600.00 | 5 | 0.543 | $47,567 |
| Release of working capital | $64,000.00 | 5 | 0.543 | $34,752 |
| Present Value of Cash Inflows (B) | $3,31,879 | |||
| Net Present Value (B-A) | -$2,121 |
ekkarill92 answered 1 year agoRelated Solutions
Problem 13-22 Net Present Value Analysis [LO13-2] The Sweetwater Candy Company would like to buy a...
Problem 13-22 Net Present Value Analysis [LO13-2]
The Sweetwater Candy Company would like to buy a new machine
that would automatically “dip” chocolates. The dipping operation
currently is done largely by hand. The machine the company is
considering costs $190,000. The manufacturer estimates that the
machine would be usable for five years but would require the
replacement of several key parts at the end of the third year.
These parts would cost $11,100, including installation. After five
years, the machine...
Problem 12-18 Net Present Value Analysis [LO12-2] Oakmont Company has an opportunity to manufacture and sell...
Problem 12-18 Net Present Value Analysis [LO12-2] Oakmont
Company has an opportunity to manufacture and sell a new product
for a four-year period. The company’s discount rate is 17%. After
careful study, Oakmont estimated the following costs and revenues
for the new product: Cost of equipment needed $ 275,000 Working
capital needed $ 86,000 Overhaul of the equipment in year two $
10,000 Salvage value of the equipment in four years $ 13,000 Annual
revenues and costs: Sales revenues $...
Problem 11-14A Net Present Value Analysis [LO11-2] Oakmont Company has an opportunity to manufacture and sell...
Problem 11-14A Net Present Value Analysis [LO11-2]
Oakmont Company has an opportunity to manufacture and sell a new
product for a four-year period. The company’s discount rate is 17%.
After careful study, Oakmont estimated the following costs and
revenues for the new product:
Cost of
equipment needed
$
165,000
Working
capital needed
$
67,000
Overhaul
of the equipment in two years
$
10,000
Salvage
value of the equipment in four years
$
13,000
Annual
revenues and costs:
Sales
revenues...
Problem 13-28 Net Present Value Analysis [LO13-2] Bilboa Freightlines, S.A., of Panama, has a small truck...
Problem 13-28 Net Present Value Analysis [LO13-2]
Bilboa Freightlines, S.A., of Panama, has a small truck that it
uses for intracity deliveries. The truck is worn out and must be
either overhauled or replaced with a new truck. The company has
assembled the following information:
Present
Truck
New
Truck
Purchase cost new
$
34,000
$
44,000
Remaining book value
$
21,000
-
Overhaul needed now
$
20,000
-
Annual cash operating costs
$
16,500
$
15,000
Salvage value-now
$
10,000...
Problem 13-28 Net Present Value Analysis [LO13-2] Bilboa Freightlines, S.A., of Panama, has a small truck...
Problem 13-28 Net Present Value Analysis [LO13-2]
Bilboa Freightlines, S.A., of Panama, has a small truck that it
uses for intracity deliveries. The truck is worn out and must be
either overhauled or replaced with a new truck. The company has
assembled the following information:
Present
Truck
New
Truck
Purchase cost new
$
35,000
$
50,000
Remaining book value
$
25,000
-
Overhaul needed now
$
24,000
-
Annual cash operating costs
$
18,500
$
18,000
Salvage value-now
$
15,000...
Problem 13-28 Net Present Value Analysis [LO13-2] Bilboa Freightlines, S.A., of Panama, has a small truck...
Problem 13-28 Net Present Value Analysis [LO13-2]
Bilboa Freightlines, S.A., of Panama, has a small truck that it
uses for intracity deliveries. The truck is worn out and must be
either overhauled or replaced with a new truck. The company has
assembled the following information:
Present
Truck
New
Truck
Purchase cost new
$
33,000
$
40,000
Remaining book value
$
24,000
-
Overhaul needed now
$
23,000
-
Annual cash operating costs
$
22,000
$
20,500
Salvage value-now
$
7,000...
Problem 13-28 Net Present Value Analysis [LO13-2] Bilboa Freightlines, S.A., of Panama, has a small truck...
Problem 13-28 Net Present Value Analysis [LO13-2]
Bilboa Freightlines, S.A., of Panama, has a small truck that it
uses for intracity deliveries. The truck is worn out and must be
either overhauled or replaced with a new truck. The company has
assembled the following information:
Present
Truck
New
Truck
Purchase cost new
$
36,000
$
46,000
Remaining book value
$
26,000
-
Overhaul needed now
$
25,000
-
Annual cash operating costs
$
19,000
$
17,500
Salvage value-now
$
10,000...
Problem 13-28 Net Present Value Analysis [LO13-2] Bilboa Freightlines, S.A., of Panama, has a small truck...
Problem 13-28 Net Present Value Analysis [LO13-2]
Bilboa Freightlines, S.A., of Panama, has a small truck that it
uses for intracity deliveries. The truck is worn out and must be
either overhauled or replaced with a new truck. The company has
assembled the following information:
Present
Truck
New
Truck
Purchase cost new
$
34,000
$
44,000
Remaining book value
$
21,000
-
Overhaul needed now
$
20,000
-
Annual cash operating costs
$
16,500
$
15,000
Salvage value-now
$
10,000...
Problem 13-25 Net Present Value Analysis of a Lease or Buy Decision [LO13-2] The Riteway Ad...
Problem 13-25 Net Present Value Analysis of a Lease or Buy
Decision [LO13-2]
The Riteway Ad Agency provides cars for its sales staff. In the
past, the company has always purchased its cars from a dealer and
then sold the cars after three years of use. The company’s present
fleet of cars is three years old and will be sold very shortly. To
provide a replacement fleet, the company is considering two
alternatives:
Purchase alternative:
The company can purchase the...
Problem 13-25 Net Present Value Analysis of a Lease or Buy Decision [LO13-2] The Riteway Ad...
Problem 13-25 Net Present Value Analysis of a Lease or Buy
Decision [LO13-2]
The Riteway Ad Agency provides cars for its sales staff. In the
past, the company has always purchased its cars from a dealer and
then sold the cars after three years of use. The company’s present
fleet of cars is three years old and will be sold very shortly. To
provide a replacement fleet, the company is considering two
alternatives: Purchase alternative: The company can purchase the...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- DeLuxe Furniture is thinking of buying a wood cutting machine for $150,000 that would save it...
- As an investor, what should you look for when performing ratio analysis of a company? What...
- Harrison Company maintains a checking account at the First National City Bank. The bank provides a...
- The 17 year, $1000 par value bonds of Waco Industries pay 6 percent interest annually. The...
- Assuming DNA polymerization by each polymerase in the DNA Pol III holoenzyme proceeds at a rate...
- Task 1: Implement the constructor for the Hostess struct. It must initialize all member variables, including...
- Pillow Corporation acquired 80 percent ownership of Sheet Company on January 1, 20X7, for $173,000. At...
ADVERTISEMENT