# 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
" Top quality work from this guy! I'll be back! "

Type your question here (or upload an image)

1821 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