Homework-Chapter 13

May 14th, 2015
Studypool Tutor
Price: $10 USD

Tutor description

Chapter 13: 13.4CF0 = (110,000) ; CF1-CF10 = 19,000 ; WACC = 10% NPV = 6,746.78 ; The company should replace the old machine for a new one.

Word Count: 272
Showing Page: 1/3
HomeworkChapter 13:13.4CF0 = (110,000) ; CF1-CF10 = 19,000 ; WACC = 10%NPV = 6,746.78 ; The company should replace the old machine for a new one.13.6Year 0 Net Cash Flow = Machine Price + Cost of Install + Increase in Net Working CapitalYear 0 = $1,080,000 + $22,500 + $15,500 = ($1,118,000)Depreciation Year 1 = ($1,080,000 + $22,500) x 0.3333 = $367,463 Depreciation Year 2 = ($1,080,000 + $22,500) x 0.4445 = $409,061 Depreciation Year 3 = ($1,080,000 + $22,500) x 0.1481 = $163, 280Net Operating Cash Flow for Year 1 = $375,612 ; Year 2 = $418,521 ; Year 3 = $304,148Book Value of the Asset = ($1,080,000 + $22,500) ($367,463 + $490,061 + $163,280) = $81,696Net Gain = (($605,000) ($81,696)) x (1- 0.35) = $340,147After-tax Net Salvage Value = $81,696 + $340,147 = $421,843Additional Cash Flow = $421,843 + $15,500 = $437,343Cash Flow in Year 3 = $304,148 + $437,343 =

Review from student

Studypool Student
" The best tutor out there!!!! "
Ask your homework questions. Receive quality answers!

Type your question here (or upload an image)

1823 tutors are online

Brown University





1271 Tutors

California Institute of Technology




2131 Tutors

Carnegie Mellon University




982 Tutors

Columbia University





1256 Tutors

Dartmouth University





2113 Tutors

Emory University





2279 Tutors

Harvard University





599 Tutors

Massachusetts Institute of Technology



2319 Tutors

New York University





1645 Tutors

Notre Dam University





1911 Tutors

Oklahoma University





2122 Tutors

Pennsylvania State University





932 Tutors

Princeton University





1211 Tutors

Stanford University





983 Tutors

University of California





1282 Tutors

Oxford University





123 Tutors

Yale University





2325 Tutors