Prepare a cash flow statement , Finance Basics

Assignment Help:

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


Related Discussions:- Prepare a cash flow statement

Contracting cost - agency costs, Contracting Cost - Agency Costs These...

Contracting Cost - Agency Costs These are costs acquired in devising the contract between the shareholders and managers. The contract is drawn to ensure management act in t

What are the types of orders, What are the Types of orders (i) Spot ...

What are the Types of orders (i) Spot Delivery: Spot delivery means delivery and payment on the same day as date of the contract or on the next day. (ii) Hand Delivery:

Calculate effective annual interest rate, 1 st bank offers you a car loa...

1 st bank offers you a car loan at an annual interest rate of 10% compounded monthly. What effective annual interest rate is the bank charging you?  Solution - Calculate

Different risk-profile - shareholders and management, Different Risk-profil...

Different Risk-profile - Shareholders and Management Shareholders will generally prefer high-risk-high return investments while they are diversified that is they have many inv

Definition of stock exchange, Definition of Stock Exchange According to...

Definition of Stock Exchange According to Pyle: "Stock Exchange are market places where securities which have been listed thereon, may be bought and sold for either investme

Leverage or gearing ratios, Leverage or Gearing Ratios Leverage or gea...

Leverage or Gearing Ratios Leverage or gearing ratios are as follow: a) Debt ratio = Total debts/Total assets Whereas total debt = fixed charge capital + liabilities.

BUSINESS OWNER, DO YOU HAVE A SAMPLE BALANCE SHEET

DO YOU HAVE A SAMPLE BALANCE SHEET

Role of stock exchange in economic development, Role of Stock Exchange in E...

Role of Stock Exchange in Economic Development The Roles of Stock Exchange in Economic Development are as follow: 1. Raising Capital for Businesses The Stock Exchange

Write Your Message!

Captcha
Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd