answer.
Ask question
Login Signup
Ask question
All categories
  • English
  • Mathematics
  • Social Studies
  • Business
  • History
  • Health
  • Geography
  • Biology
  • Physics
  • Chemistry
  • Computers and Technology
  • Arts
  • World Languages
  • Spanish
  • French
  • German
  • Advanced Placement (AP)
  • SAT
  • Medicine
  • Law
  • Engineering
Salsk061
10 days ago
8

Integrative—Determining relevant cash flows Lombard Company is contemplating the purchase of a new high-speed widget grinder to

replace the existing grinder. The existing grinder was purchased 2 years ago at an installed cost of $60,000; it was being depreciated under MACRS using a 5-year recovery period. The existing grinder is expected to have a usable life of 5 more years. The new grinder costs $105,000 and requires $5,000 in installation costs; it has a 5-year usable life and would be depreciated under MACRS using a 5-year recovery period. Lombard can currently sell the existing grinder for $70,000 without incurring any removal or cleanup costs. To support the increased business resulting from purchase of the new grinder, accounts receivable would increase by $40,000, inventories by $30,000, and accounts payable by $58,000. At the end of 5 years, the existing grinder is expected to have a market value of zero; the new grinder would be sold to net $29,000 after removal and cleanup costs and before taxes. The firm pays taxes at a rate of 40% on both ordinary income and capital gains. The estimated profits before depreciation and taxes over the 5 years for both the new and the existing grinder are shown in the following table. (Table 3.2 on page 100 contains the applicable MACRS depreciation percentages.)
TABLE 3.2
Rounded Depreciation Percentages by Recovery Year Using MACRS for First Four Property Classes
Percentage by recovery yeara
Recovery year
3 years
5 years
7 years
10 years
1 33%
20%
14%
10%
2 45
32
25
18
3 15
19
18
14
4
7
12
12
12
5
12
9
9
6
5
9
8
7
9
7
8
4
6
9
6
10
6
11
___
___
___
4
Totals
100%
100%
100%
100%
Profits before
depreciation and taxes
Year
New grinder
Existing grinder
1. $43,000
$26,000
2. 43,000
24,000
3. 43,000
22,000
4. 43,000
20,000
5. 43,000
18,000
a. Calculate the initial investment associated with the replacement of the existing grinder by the new one.
b. Determine the incremental operating cash inflows associated with the proposed grinder replacement. (Note: Be sure to consider the depreciation in year 6.)
c. Determine the terminal cash flow expected at the end of year 5 from the proposed grinder replacement. d. Depict on a time line the relevant cash flows associated with the proposed grinder replacement decision.
Business
1 answer:
arsen [2.9K]10 days ago
5 0
a. Determine the initial investment tied to replacing the current grinder with the new one. Initial investment = cost of the new grinder + installation costs of the new grinder - after-tax revenue from selling the old grinder + increase in net working capital. Cost of the new grinder = $105,000. Cost to install the new grinder = $5,000. After-tax revenue from the old grinder = $70,000 - ($70,000 - {$60,000 x (1 - 52%)] x 40%} = $70,000 - $16,480 = $53,520. Increase in net working capital = $40,000 + $30,000 - $58,000 = $12,000. Thus, initial investment = $105,000 + $5,000 - $53,520 + $12,000 = $68,480. b. Assess the incremental operating cash inflows related to the new grinder installation. (Remember to factor in depreciation in year 6.) New grinder cash flows: Year 1 = [($43,000 - $22,000) x (1 - 40%)] + $22,000 = $34,600. Year 2 = [($43,000 - $35,200) x (1 - 40%)] + $35,200 = $39,880. Year 3 = [($43,000 - $21,120) x (1 - 40%)] + $21,120 = $34,248. Year 4 = [($43,000 - $12,672) x (1 - 40%)] + $12,672 = $30,868.80. Year 5 = [($43,000 - $12,672) x (1 - 40%)] + $12,672 + $18,000 (NWC) + $19,934.40 (after-tax salvage value) = $68,803.20. Old grinder cash flows: Year 1 = [($26,000 - $11,520) x (1 - 40%)] + $11,520 = $20,208. Year 2 = [($24,000 - $6,912) x (1 - 40%)] + $6,912 = $15,964.80. Year 3 = [($22,000 - $6,912) x (1 - 40%)] + $6,912 = $15,964.80. Year 4 = [($20,000 - $3,456) x (1 - 40%)] + $3,456 = $13,382.40. Year 5 = $18,000 x (1 - 40%) = $10,800. Incremental cash flows: Year 1 = $34,600 - $20,208 = $14,392. Year 2 = $39,880 - $15,964.80 = $23,915.20. Year 3 = $34,248 - $15,964.80 = $18,283.20. Year 4 = $30,868.80 - $13,382.40 = $17,486.40. Year 5 = $68,803.20 - $10,800 = $58,003.20. c. Determine the expected terminal cash flow at the end of year 5 from the grinder replacement. Terminal cash flow = regaining net working capital + after-tax salvage value = $18,000 + $19,934.40 = $37,934.40. d. Show a timeline displaying the relevant cash flows for the proposed grinder replacement decision. Year 0 = -$68,480. Year 1 = $34,600. Year 2 = $39,880. Year 3 = $34,248. Year 4 = $30,868.80. Year 5 = $68,803.20.
You might be interested in
ncome Statements under Absorption Costing and Variable Costing Gallatin County Motors Inc. assembles and sells snowmobile engine
Scilla [3249]

Answer:

Income statement prepared under the absorption costing method

Sales 2,600,000

Less: Cost of Goods Sold

Beginning Inventory 0

Add: Cost of Goods Produced

Materials Used 1,218,000

Labor Costs 522,000

Variable Overhead 87,000

Fixed Overhead 130,500

Less: Ending Inventory (1,957,500/4,350)×350 (157,500)  1,800,000

Gross Profit 800,000

Less: Operating Costs:

Selling and Administrative Expenses:

Variable Sales/Administrative Costs (60,000)

Fixed Sales/Administrative Costs (25,000)

Net Profit 715,000

Explanation:

Product/Manufacturing Cost under Absorption Costing = Direct Materials + Direct Labor + Variable Overheads + Fixed Overheads

Period Cost under Absorption Costing  = All Non-Manufacturing Expenses

7 0
24 days ago
The Bata Aerobics Company manufactures two models of steppers used for aerobics exercises. To manufacture each luxury model requ
Katen [2907]
Answer: To optimize profit, the production will entail: 400 luxury units and no standard ones. Explanation: For luxury items, raw material and labor yield higher profitability. Thus, maximizing luxury output becomes the focus, utilizing all available labor hours while ensuring no production for standard due to resource constraints.
5 0
11 days ago
A contribution income statement for the Nantucket Inn is shown below. (Ignore income taxes.) Revenue $ 2,000,000 Less: Variable
Scilla [3249]

Solution

1.Hotel’s cost structure          Indications in percentage(%)

Revenue                                     $ 2,000,000                          (100)

Less: Variable expenses            $ 1,300,000                            65

                                                    --------------------

Contribution margin                       $700,000                            

Less: Fixed expenses                   $560,000                            28

                                                    ---------------------

Net income                                       $140,000                            7

2.Revenue declines by 30 percent

Revenue                                     $ 1,400,000   (2,000,000×70÷100)                  

Less: Variable expenses               $910,000   ( 1,300,000 ×70÷100)                                                                                  

                                                   ---------------------

Contribution margin                       $490,000     ( 700,000 ×70÷100)              

Less: Fixed expenses                   $392,000     ( 5,60,000 ×70÷100)                      

                                                    ---------------------

Net income                                       $98,000     ( 140,000 ×70÷100))      

3.Operating leverage factor when revenue is $2,000,000    

       Operating leverage =    Contribution/ Net income

                                             =700,000÷ 140,000=5

4.Operating leverage factor when increase in revenue by 25 percent  

increase in revenue by 25 percent= 2,000,000×25÷100 = 500,000

increase in contribution by 25 percent= 700,000×25÷100=175,000

increase in net income by 25 percent  =140,000×25÷100=35,000                                                  

       Operating leverage =    Contribution/ Net income

                                         = 875,000 ÷ 175,000 = 5

3 0
20 days ago
Carlos is risk-neutral and has an ancient farmhouse with great character for sale in Slaterville Springs. His reservation price
Free_Kalibri [3151]

Answer:

The question lacks completeness; the following addition would enhance it:

"If Realtors require a 5 percent commission on the sale price and every Realtor faces opportunity costs of $2,000 to negotiate a sale, will Carlos opt to hire a Realtor? If he does, how will the overall economic surplus change?"

The result is that the total economic surplus rose from $20,000 to $248,000.

Explanation:

It is essential to grasp the concepts of marginal cost, marginal benefit, and asymmetric information. Marginal cost refers to the additional cost incurred from utilizing one more unit of a resource, while marginal benefit signifies the advantage gained from that investment. Asymmetric information arises when one side in a transaction possesses more information than the other.

Carlos's reservation price stands at $130,000. He intends to sell for $140,000 to Whitney, whose reservation price is $150,000. Thus, Carlos enjoys a surplus of 140,000 - 130,000 = $10,000, and Whitney has a surplus of 150,000 - 140,000 = $10,000. Consequently, the total economic surplus amounts to $20,000.

Should Carlos enlist a realtor, who charges 5% if the property is sold for $300,000 to someone with a reservation price of $350,000, the surplus would be calculated as:

5% × 300,000 - 2000 = $13,000.

Here, the surplus equals 300,000 - 130,000 + 15,000 = $185,000.

Hence, the buyer's surplus is:

350,000 - 300,000 = $50,000.

Thus, the total economic surplus has increased from $20,000 to $248,000.

5 0
27 days ago
Select the correct answer from each drop-down menu.
soldi70 [3139]
1) Most likely, it's commission. Although both commissions and bonuses relate to sales performance, the fact that she receives them for each sale implies commissions, which are typically a recurring part of a pay system, as opposed to bonuses which are usually one-time payments. 2) Refers to a fixed salary. Hourly wages are generally associated with entry-level positions, whereas fixed salaries apply to higher-ranking or executive positions.
4 0
22 days ago
Other questions:
  • Mike is the Director of Human Resources for a 120-employee family-owned manufacturing firm. Mike has been quite busy the last ye
    12·1 answer
  • Which of the following is NOT a typical revenue model in the digital world? Freemium Subscriptions Channel marketing Licensing A
    14·1 answer
  • International Gems sells fine jewelry and has implemented activity-based costing. Costs in the shipping department have been div
    7·1 answer
  • A random sample of 30 colleges from kiplinger's list of the best values in private college provided the data shown in the datafi
    9·1 answer
  • what percentage of motorists have witnessed an act of aggressive driving in the past year, according to the Citizens For Roadsid
    13·2 answers
  • Why do companies lower product prices and offer free samples?
    5·2 answers
  • If ty chooses a smart phone simply because he perceives it to be rated highest on megapixels, which he believes is the most impo
    7·1 answer
  • On January​ 1, 2017,​ Sophie's Sunlounge owned 4 tanning beds valued at​ $20,000. During​ 2017, Sophie's bought 3 new beds at a
    5·1 answer
  • You are implementing a new server that will connect 10 client computers to the Internet to access a company application. None of
    6·1 answer
  • Andrew is injured in an accident caused primarily by the negligence of Bob. Andrew suffers $100,000 worth of harm. Bob is 70% to
    6·1 answer
Add answer
Login
Not registered? Fast signup
Signup
Login Signup
Ask question!