a.
Calculate
a.
Explanation of Solution
Opportunity 1:
Step 1: Calculate present value.
Year 0 | Year 1 | Year 2 | |
Before-tax | $(8,000) | $5,000 | $20,000 |
Less: Tax cost | $(3,200) | $(2,000) | $(8,000) |
After-tax cash flow | $4,800 | $3,000 | $12,000 |
Multiply: Discount factor at 5% | - | ||
Present value | $(4,800) | $2,856 | $10,884 |
Working note:
Calculate tax cost.
Year 0 | Year 1 | Year 2 | |
Taxable income | $8,000 | $5,000 | $20,000 |
Multiply: Marginal tax rate | |||
Tax cost | $3,200 | $2,000 | $8,000 |
Step 2: Calculate NPV.
Opportunity 2:
Step 1: Calculate present value.
Year 0 | Year 1 | Year 2 | |
Before-tax cash flow | $6,000 | $5,000 | $5,000 |
Less: Tax cost | $(2,400) | $(2,000) | $(2,000) |
After-tax cash flow | $3,600 | $3,000 | $3,000 |
Multiply: Discount factor at 5% | - | ||
Present value | $3,600 | $2,856 | $2,721 |
Working note:
Calculate tax cost.
Year 0 | Year 1 | Year 2 | |
Taxable income | $6,000 | $5,000 | $5,000 |
Multiply: Marginal tax rate | |||
Tax cost | $2,400 | $2,000 | $2,000 |
Step 2: Calculate NPV.
The value of net present value (NPV) of Opportunity 2 is greater than Opportunity 1. Hence, Firm E should choose Opportunity 2.
b.
Calculate net present value (NPV) and identify the opportunity that Firm E should choose.
b.
Explanation of Solution
Opportunity 1:
Step 1: Calculate present value.
Year 0 | Year 1 | Year 2 | |
Before-tax cash flow | $(8,000) | $5,000 | $20,000 |
Less: Tax cost | $(1,200) | $(750) | $(3,000) |
After-tax cash flow | $6,800 | $4,250 | $17,000 |
Multiply: Discount factor at 5% | - | ||
Present value | $(6,800) | $4,046 | $15,419 |
Working note:
Calculate tax cost.
Year 0 | Year 1 | Year 2 | |
Taxable income | $8,000 | $5,000 | $20,000 |
Multiply: Marginal tax rate | |||
Tax cost | $1,200 | $750 | $3,000 |
Step 2: Calculate NPV.
Opportunity 2:
Step 1: Calculate present value.
Year 0 | Year 1 | Year 2 | |
Before-tax cash flow | $6,000 | $5,000 | $5,000 |
Less: Tax cost | $(900) | $(750) | $(750) |
After-tax cash flow | $5,100 | $4,250 | $4,250 |
Multiply: Discount factor at 5% | - | ||
Present value | $5,100 | $4,046 | $3,855 |
Working note:
Calculate tax cost.
Year 0 | Year 1 | Year 2 | |
Taxable income | $6,000 | $5,000 | $5,000 |
Multiply: Marginal tax rate | |||
Tax cost | $900 | $750 | $750 |
Step 2: Calculate NPV.
The value of net present value (NPV) of Opportunity 2 is greater than Opportunity 1. Hence, Firm E should choose Opportunity 2.
c.
Calculate net present value (NPV) and identify the opportunity that Firm E should choose.
c.
Explanation of Solution
Opportunity 1:
Step 1: Calculate present value.
Year 0 | Year 1 | Year 2 | |
Before-tax cash flow | $(8,000) | $5,000 | $20,000 |
Less: Tax cost | $(3,200) | $(750) | $(3,000) |
After-tax cash flow | $4,800 | $4,250 | $17,000 |
Multiply: Discount factor at 5% | - | ||
Present value | $(4,800) | $4,046 | $15,419 |
Working note:
Calculate tax cost.
Year 0 | Year 1 | Year 2 | |
Taxable income | $8,000 | $5,000 | $20,000 |
Multiply: Marginal tax rate | |||
Tax cost | $3,200 | $750 | $3,000 |
Step 2: Calculate NPV.
Opportunity 2:
Step 1: Calculate present value.
Year 0 | Year 1 | Year 2 | |
Before-tax cash flow | $6,000 | $5,000 | $5,000 |
Less: Tax cost | $(2,400) | $(750) | $(750) |
After-tax cash flow | $3,600 | $4,250 | $4,250 |
Multiply: Discount factor at 5% | - | ||
Present value | $3,600 | $4,046 | $3,855 |
Working note:
Calculate tax cost.
Year 0 | Year 1 | Year 2 | |
Taxable income | $6,000 | $5,000 | $5,000 |
Multiply: Marginal tax rate | |||
Tax cost | $2,400 | $750 | $750 |
Step 2: Calculate NPV.
The value of net present value (NPV) of Opportunity 1 is greater than Opportunity 2. Hence, Firm E should choose Opportunity 1.
Want to see more full solutions like this?
Chapter 3 Solutions
PRINCIPLES OF TAXATION F/BUS.+INVEST.
- Firm E must choose between two business opportunities. Opportunity 1 will generate an $11,200 deductible loss in year 0, $7,000 taxable income in year 1, and $28,000 taxable income in year 2. Opportunity 2 will generate $8,000 taxable income in year 0 and $7,000 taxable income in years 1 and 2. The income and loss reflect before-tax cash inflow and outflow. Firm E uses a 5 percent discount rate and has a 40 percent marginal tax rate over the three-year period. Use Appendix A and Appendix B. Required: a1. Complete the tables below to calculate NPV. a2. Which opportunity should Firm E choose? b1. Complete the tables below to calculate NPV. Assume Firm E's marginal tax rate over the three-year period is 15 percent. b2. Which opportunity should Firm E choose? c1. Complete the tables below to calculate NPV. Assume Firm E's marginal tax rate is 40 percent in year 0 but only 15 percent in years 1 and 2. c2. Which opportunity should Firm E choose? Complete this question by entering your…arrow_forwardHomework i Firm E must choose between two alternative transactions. Transaction 1 requires a $13,250 cash outlay that would be nondeductible in the computation of taxable income. Transaction 2 requires a $18,700 cash outlay that would be a deductible expense. Required: a. Determine the after-tax cost for each transaction. Assume Firm E's marginal tax rate is 25 percent. b. Determine the after-tax cost for each transaction. Assume Firm E's marginal tax rate is 45 percent. Complete this question by entering your answers in the tabs below. Required A Required B After-tax cost Determine the after-tax cost for each transaction. Assume Firm E's marginal tax rate is 25 percent. Note: Negative amounts should be indicated by a minus sign. @ Transaction 1 20 #C Transaction 2 % Saved & 7 2 * O Harrow_forwardConsider the following data extracted from an after-tax cash flow calculation. Before-Tax-and-Loan = $22,500 Loan Principal Payment = $5,926 Loan Interest Payment = $2,400 MACRS Depreciation Deduction = $16,665 Which of the following is closest to the Taxable Income? a. −$2,491. b. −$91. c. $3,435. d. $14,174arrow_forward
- Mr. and Mrs. Rath invested in a business that will generate the following cash flows over a three-year period. Use Appendix A. Taxable revenue Deductible expenses If the Raths' marginal tax rate over the three year period is 25% and they use a 5% discount rate, compute the NPV of the transaction. O $48,750 O $45,589 O $65,000 None of the above. Year O 25,000 (15,000) Year 1 35,000 (15,000) Year 2 55,000 (20,000)arrow_forwardSince the initial investment is tax deductible, does it lay any role in calculating Cash flows for Year 0 and shall we conisder Cash flow for Year 0 as 0 since it is tax deductible or do we stil conisder the CF from year 0 as -600 as initial investment? Would appreciate some help in understanding if there is any relevance to given info in question " - A machine costs $600 today (year 0). Assume this investment is fully tax-deductible, as stipulated by the new US corporate tax code of 2018.arrow_forwardCorporation VB was formed in 2019. Immediately prior to year-end, VB is considering a $500,000 deductible expenditure. It can either make the expenditure before the end of 2019, or wait until 2020. However, if it waits the cost of the expenditure will increase to $525,000. Before considering this expenditure, VB has the following projected pre-tax cash flows and taxable income for 2019, 2020, and 2021. Use Appendix A. Taxable income and pre- tax cashflow a. Using a 5 percent discount rate, compute the NPV of VB's after-tax cash flows if the expenditure is in 2019. b. Using a 5 percent discount rate, compute the NPV of VB's after-tax cash flows if the expenditure is in 2020. c. Based on your calculations, when should VB make this expenditure? Complete this question by entering your answers in the tabs below. 2019 2020 2021 $ 120,000 $ 400,000 $ 700,000 Req A NPV Req B Req C Using a 5 percent discount rate, compute the NPV of VB's after-tax cashflows if the expenditure is in 2019. (Round…arrow_forward
- A company earns before-tax profit of 200 000. It must pay 1) 10% of its after-tax profits to Natural Conservation Fund (N) ; 2) State tax (S) of 10% (after N); 3) Federal tax (F) of 20% (after S and N). Write the system of equatios to find N,S,F and determine If it is consistent.arrow_forwardPet Supply purchased fixed assets two years ago at a cost of $43,800. It no longer needs the assets, so it is going to sell them today for $32,500. The assets are classified as five-year property for MACRS. The MACRS rates are .2, .32, .192, .1152, .1152, .0576, for years 1 to 6, respectively. What is the net cash flow from the sale if the tax rate is 35%?arrow_forwardAssume the following: . A firm acquires an asset for $120.000 with a 5 year useful life and no salvage . The asset will generate $50,000 of cash flow for all five years . The tax rate is 20% . The firm will depreciate the asset over four years on a straight-line (SL) basis for tax purposes and over five years on a SL basis for financial reporting purposes. Taxable income in year 1 is: $26.000 $20.000 © $4.000arrow_forward
- Your employer asks you to consult on the better approach to a decision. What should the corporation pay for an asset that will return them $150,000 at the end of year 1, then zero in year 2, then $400,000 in years 3 & 4, then zero in year 5, then $200,000 in years 6-10, assuming their discount rate is 3% (ignoring taxes) ?arrow_forwardCompany N will receive $55,000 of taxable revenue from a client. Use Appendix A and Appendix B. Required: Compute the NPV of the $55,000 assuming that Company N will receive $27,500 now (year 0) and $27,500 in year 1. The company’s marginal tax rate is 30 percent, and it uses a 6 percent discount rate. Compute the NPV of the $55,000 assuming that Company N will receive $27,500 in year 1 and $27,500 in year 2. The company’s marginal tax rate is 40 percent, and it uses a 4 percent discount rate. Compute the NPV of the $55,000 assuming that Company N will receive $11,000 now (year 0) and $11,000 in years 1, 2, 3, and 4. The company’s marginal tax rate is 10 percent, and it uses a 9 percent discount rate.arrow_forwardConsider the following data for 2019 from an after tax cash flow analysis.What is the after tax cash flow for 2019? Before-Tax-and-Loan = $23,000Loan Principal Payment = $3,203 Loan Interest Payment = $3,878. Depreciation Deduction = $12,490 Taxable Income = $6,633 Taxes Due = $1,658. a. $20,744 b. $14,262 c. $3,430 d. $1,175.arrow_forward
- AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
- Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSONIntermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill EducationFinancial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education