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
You have just taken out a $220,000 loan for your house at an APR of 7.5% and a 30-year term. Payments are to be made monthly . Two years from now, you refinance at an APR of 5.5%

Cost of Finance - Capital Structure This is the price the company pays to retail and acquire finance. To get finance a company will pay implicit costs that are commonly recogn

Growth and Valuation Ratio This ratio indicates the growth potential of the firm in addition to determining the value of the firm and investment made via various investors.  T

Stock Exchange Market The Idea and improvement of a Stock Exchange Stock exchange also identified as stock markets are special "market places" whereas already held bond

Example of Theoretical Value As a result of the purchase of an asset, the income stream will rise by of £1,000 per annum for 25 years.  By assuming a discount rate of 20 perce

You need cash and FAST! You jump out of your car at a location known to have one ATM, but a history of a line. Usually you can expect to wait 200 seconds from the time you arrive

Problem: (a) Describe why a critical analysis of the following is important while reading a research article: (i) The author, (ii) The date of publication. (b) What do

After read all the available information carefully, prepare a two page (double-spaced) essay and answer the following questions: Assume that we have the following data: C=100+0.50Y

The director of capital budgeting for a firm has identified two mutually exclusive projects, A and B, with the following expected net cash flows: Expected Net Cash Flows Year

Reasons for Different Interest Rate Interest rates may differ in different market and market segment since: i) Size of the loan: Deposits above specific amounts into the