Prepare a cash flow statement , Finance Basics

Q1.  A local delivery company has purchased a delivery truck for $15,000.  The truck will be depreciated under MACRS as a five year property.  The trucks market value (salvage value) is expected to decrease by $2,500 per year.  It is expected that the purchase of the truck will increase revenue by $10,000 annually.  The operations and maintenance cost are expected to be $3,000 per year.  The firm is in a 40% tax bracket and its MARR is 15%. The company plans to keep the truck for only two years.   The Income statement is shown below and attached.  

a.  Prepare a cash flow statement for this proposal.

b.  Determine the equivalent present worth  and the internal rate of return.

c.  Should the project be approved?

 

Purchase Cost

($15,000)

year 1

year 2

 

Depreciation MACRS

5

20%

32%

 

Depreciation $

 

$3,000

$2,400

 

Book Value

 

$12,000

$9,600

 

Salvage decrease

$2,500

annually

 

 

Salvage Value

 

$12,500

$10,000

 

Gain

 

 

$400

 

Revenue Increase

$10,000

annually

 

 

O & M costs

($3,000)

annually

 

 

Taxes

40%

 

 

 

MARR

15%

 

 

 

Time span

2

years

 

 

 

 

 

 

Income Statement

0

1

2

Revenue

 

$10,000

$10,000

Direct Costs

 

 

 

 

Labor

 

 

 

 

Material

 

 

 

 

Overhead

 

 

 

 

Cost of Goods Sold (COGS)

 

($3,000)

($3,000)

 

Gross Margin

 

$7,000

$7,000

 

Depreciation

 

($3,000)

($2,400)

Earnings Before Interest and Taxes (EBIT)

$11,000

$11,600

 

Income Tax

 

($4,400)

($4,640)

 

Net Income

 

$6,600

$6,960

Posted Date: 2/14/2013 6:32:59 AM | Location : United States







Related Discussions:- Prepare a cash flow statement , Assignment Help, Ask Question on Prepare a cash flow statement , Get Answer, Expert's Help, Prepare a cash flow statement Discussions

Write discussion on Prepare a cash flow statement
Your posts are moderated
Related Questions
State the Classification of New Issue Market New market can be categorized as: (i) A market where firms go to the public for the first time through initial public offerin

Uses and Application of Ratios Ratios are required in the following ways via managers in different firms. 1. Evaluating the efficiency of assets employment to generate sale

Question   Clifton-Peters Ltd is a manufacturer of household goods located in Melbourne. They presently make and wholesale fruit juicers, blenders and baking equipment. The Gen

Below is information provided for two companies, A and B.  Assuming a risk-free rate of 2.5%, an effective tax rate of 40%, and a market risk premium of 5.5%, estimate th

(a) RBC has 100 loans outstanding, each for $1 million, which it expects to be repaid today.  Each loan has a 5% probability of default, in which case the bank is not repaid anythi

State about the Odd-lot Dealer He/she specializes in buying and selling in amounts which are less than present trading units. They buy and sell odd lots, make them up into ma

explain the financial planning process in a private limited company

Use the concepts of marginal cost and marginal revenue to derive an optimal capital budget for Company X, which has identified 7 possible investment projects and determined its cos

Valuing Preferred Stock Gest, Inc has an issue of preferred stock outstanding that pays a $4.50 dividend every year in perpetuity. If this issue currently sells for for $79.85 per

What are the financial fluctuations? Financial Fluctuations: a. Financial market fluctuations can be a basis of macroeconomic instability. b. Are markets irrational? c