MACRS Fixed Annual Expense Percentages by Recovery Class????????? ??Year ?3-Year ?5-Year ?7-Year ?10-Year ????1 ?33.33% ?20.00% ?14.29% ?10.00% ????2 ?44.45% ?32.00% ?24.49% ?18.00% ????3 ?14.81% ?19.20% ?17.49% ?14.40% ????4 ? 7.41% ?11.52% ?12.49% ?11.52% ????5 ?11.52% ?8.93% ?9.22% ????6 ? 5.76% ?8.93% ?7.37% ????7 ?8.93% ?6.55% ????8 ?4.45% ?6.55% ????9 ?6.55% ??10 ?6.55% ??11 ?3.28% NPV. Mathews Mining Company is looking at...

Free

90.2K

Verified Solution

Question

Finance

MACRS Fixed Annual Expense Percentages by RecoveryClass?????????

??Year

?3-Year

?5-Year

?7-Year

?10-Year

????1

?33.33%

?20.00%

?14.29%

?10.00%

????2

?44.45%

?32.00%

?24.49%

?18.00%

????3

?14.81%

?19.20%

?17.49%

?14.40%

????4

? 7.41%

?11.52%

?12.49%

?11.52%

????5

?11.52%

?8.93%

?9.22%

????6

? 5.76%

?8.93%

?7.37%

????7

?8.93%

?6.55%

????8

?4.45%

?6.55%

????9

?6.55%

??10

?6.55%

??11

?3.28%

NPV. Mathews Mining Company is looking at aproject that has the following forecasted? sales: ? first-yearsales are 7,000 ?units, and sales will grow at 12?% over the nextfour years? (a five-year? project). The price of the product willstart at $126.00 per unit and will increase each year at 66?%. Theproduction costs are expected to be 63?% of the current? year'ssales price. The manufacturing equipment to aid this project willhave a total cost? (including installation) of $1,450,000. It willbe depreciated using MACRS, and has a? seven-year MACRS lifeclassification. Fixed costs will be ?$55,000 per year. MathewsMining has a tax rate of 30?%. What is the operating cash flow forthis project over these five? years? Find the NPV of the projectfor Mathews Mining if the manufacturing equipment can be sold for?$80,000 at the end of the? five-year project and the cost ofcapital for this project is 14?%.

What is the operating cash flow for this project in year? 1??$_______ (Round to the nearest? dollar.)

What is the operating cash flow for this project in year? 2??$________ ?(Round to the nearest? dollar.)

What is the operating cash flow for this project in year? 3??$_________ (Round to the nearest? dollar.)

What is the operating cash flow for this project in year? 4??$__________ (Round to the nearest? dollar.)

What is the operating cash flow for this project in year? 5??$__________ (Round to the nearest? dollar.)

What is the? after-tax cash flow of the project at? disposal??$__________ ?(Round to the nearest? dollar.)

What is the NPV of the? project? ?$_________?(Round to thenearest? dollar.)

Answer & Explanation Solved by verified expert
3.6 Ratings (502 Votes)

Statement showing depreciation

Year Opening balance Depreciation rate Depreciation = 1450000*Depreciation rates Closing balance
1 1,450,000 14.29% 207205 1,242,795
2 1,242,795 24.49% 355105 887,690
3 887,690 17.49% 253605 634,085
4 634,085 12.49% 181105 452,980
5 452,980 8.93% 129485 323,495
6 323,495 8.92% 129340 194,155
7 194,155 8.93% 129485 64,670
8 64,670 4.46% 64670 0

Statement showing NPV

Particulars 0 1 2 3 4 5 NPV = Sum of PV
Cost of equipment -1450000
Sales in unit 7000 7840 8781 9834 11015
Sales price per unit 126 209 347 576 957
Total sales 882000 1639814 3048743 5668223 10538360
Production cost @ 63% of sales 555660 1033083 1920708 3570980 6639167
Fixed cost 55000 55000 55000 55000 55000
Deprecition 207205 355105 253605 181105 129485
PBT 64135 196626 819430 1861137 3714708
Tax @ 30% 19241 58988 245829 558341 1114412
PAT 44895 137638 573601 1302796 2600296
Add: Deprecition 207205 355105 253605 181105 129485
Annual cash flow 252100 492743 827206 1483901 2729781
Salvage value = 80000+30%(323495-80000)
=80000+30%(243495)
=80000+73048.5
=153048.5
153049
Total cash flow -1450000 252100 492743 827206 1483901 2882829
PVIF @ 14% 1 0.8772 0.7695 0.6750 0.5921 0.5194
PV = Total cash flow*PVIF -1450000 221140 379150 558340 878589 1497251 2084470

Thus

Operating cash flow at year 1 =252100$

Operating cash flow at year 2 = 492743$

Operating cash flow at year 3 = 827206$

Operating cash flow at year 4=1483901$

Operating cash flow at year 5 = 2729781$

NPV = 2084470$


Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Transcribed Image Text

MACRS Fixed Annual Expense Percentages by RecoveryClass???????????Year?3-Year?5-Year?7-Year?10-Year????1?33.33%?20.00%?14.29%?10.00%????2?44.45%?32.00%?24.49%?18.00%????3?14.81%?19.20%?17.49%?14.40%????4? 7.41%?11.52%?12.49%?11.52%????5?11.52%?8.93%?9.22%????6? 5.76%?8.93%?7.37%????7?8.93%?6.55%????8?4.45%?6.55%????9?6.55%??10?6.55%??11?3.28%NPV. Mathews Mining Company is looking at aproject that has the following forecasted? sales: ? first-yearsales are 7,000 ?units, and sales will grow at 12?% over the nextfour years? (a five-year? project). The price of the product willstart at $126.00 per unit and will increase each year at 66?%. Theproduction costs are expected to be 63?% of the current? year'ssales price. The manufacturing equipment to aid this project willhave a total cost? (including installation) of $1,450,000. It willbe depreciated using MACRS, and has a? seven-year MACRS lifeclassification. Fixed costs will be ?$55,000 per year. MathewsMining has a tax rate of 30?%. What is the operating cash flow forthis project over these five? years? Find the NPV of the projectfor Mathews Mining if the manufacturing equipment can be sold for?$80,000 at the end of the? five-year project and the cost ofcapital for this project is 14?%.What is the operating cash flow for this project in year? 1??$_______ (Round to the nearest? dollar.)What is the operating cash flow for this project in year? 2??$________ ?(Round to the nearest? dollar.)What is the operating cash flow for this project in year? 3??$_________ (Round to the nearest? dollar.)What is the operating cash flow for this project in year? 4??$__________ (Round to the nearest? dollar.)What is the operating cash flow for this project in year? 5??$__________ (Round to the nearest? dollar.)What is the? after-tax cash flow of the project at? disposal??$__________ ?(Round to the nearest? dollar.)What is the NPV of the? project? ?$_________?(Round to thenearest? dollar.)

Other questions asked by students