1answer.
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
nikitadnepr [17]
3 years ago
10

Adams, Incorporated would like to add a new line of business to its existing retail business. The new line of business will be t

he manufacturing and distribution of animal feeds. This is a major capital project. Adams, Incorporated is aware you an in an MBA program and would like you to help analysis the viability of this major business venture based on the following information:
• The production line would be set up in an empty lot the company owns.
• The machinery’s invoice price would be approximately $200,000, another $10,000 in shipping charges would be required, and it would cost an additional $30,000 to install the equipment.
• The machinery has useful life of 4 years, and it is a MACRS 3-year asset.
• The machinery is expected to have a salvage value of $25,000 after 4 years of use.
• This new line of business will generate incremental sales of 1,250 units per year for 4 years at an incremental cost of $100 per unit in the first year, excluding depreciation. Each unit can be sold for $200 in the first year. The sales price and cost are expected to increase by 3% per year due to inflation.
• Net working capital would have to increase by an amount equal to 12% of sales revenues. The firm’s tax rate is 40%, and its overall weighted average cost of capital is 10%.

Required:
Construct annual incremental operating cash flow statements.
Business
1 answer:
Alekssandra [29.7K]3 years ago
4 0

Answer:

machine's cost = $200,000 + $10,000 + $30,000 = $240,000

useful life of 4 years

salvage value of $25,000, depreciable value = $215,000

MACRS 3-year asset:

  • 0.333 x $215,000 = $71,595
  • 0.445 x $215,000 = $95,675
  • 0.148 x $215,000 = $31,820
  • 0.074 x $215,000 = $15,910

incremental sales of 1,250 units per year, during 4 years:

  • 1,250 x $200 = $250,000
  • 1,250 x $206 = $257,500
  • 1,250 x $212.18 = $265,225
  • 1,250 x $218.55 = $273,188

incremental COGS of 1,250 units per year, during 4 years:

  • 1,250 x $100 = $125,000
  • 1,250 x $103 = $128,750
  • 1,250 x $106.09 = $132,613
  • 1,250 x $109.27 = $136,588

net working capital increases by 12% of sales revenue = $250,000 x 12% = $30,000

WACC = 10%

tax rate = 40%

initial investment = $240,000 (machine cost) + $30,000 (working capital) = $270,000

  • net cash year 1 = [($250,000 - $125,000 - $71,595) x (1 - 40%)] + $71,595 = $103,638
  • net cash year 2 = [($257,500 - $128,750 - $95,675) x (1 - 40%)] + $95,675 = $115,520
  • net cash year 3 = [($265,225 - $136,588 - $31,820) x (1 - 40%)] + $31,820 = $92,295
  • net cash year 4 = [($273,188 - $136,588 - $15,910) x (1 - 40%)] + $15,910 = $88,324 + $25,000 (salvage value) + $30,000 (net working capital) = $143,324

to calculate the present value:

PV = $103,638/1.1 + $115,520/1.1² + $92,295/1.1³ + $143,324/1.1⁴ = $94,216 + $95,471 + $69,343 + $97,892 = $356,922

NPV = $356,922 - $270,000 = $86,922

You might be interested in
When you validate a customer, you are:​ . Ensuring that the customer will buy the product b. Ensuring that a solution currently
ella [17]

Answer: Option a

Explanation: Every organisation nowadays, is doing extensive research activities for reaching to a larger customer base or other such objectives.

Customer validation focuses on the fact that the research done by the organisation is correct. Customer validation will ultimately increase the customer base for the organisation as they will made their products as per the specification of customer wants and preference.

Hence the correct option is a.

4 0
3 years ago
Chancellor Ltd. sells an asset with a $1 million fair value to Sophie Inc. Sophie agrees to make six equal payments, each to be
cupoosta [38]

Answer:

$191,852

Explanation:

The computation of the annual payment is shown below

Given that

Loan Amount (P) = $1,000,000

Annual Interest Rate (r) = 6.00% per year

Loan Period (n) = 6 Years

Now

The Annual Lona Payment is

= [P × {r × (1 + r)^n}] ÷ (1 + r)^n - 1

= [$1,000,000 x {0.06 x (1 + 0.06)^5}] ÷ [(1 + 0.06)^6 - 1]

= $191,851.5363

= $191,852

Hence, the annual payment is $191,852

7 0
3 years ago
Which of the following is NOT a repayment plan option?
max2010maxim [7]

Answer: Loan forgiveness repayment plan.

Explanation:

The Extended Repayment Plan: This is a repayment plan option whereby the loan can be paid back for a period of about 25 years.

The Income-Sensitive Repayment Plan: This is a repayment plan option for those who want low income. Here, payment can either increase or reduce based on what the person earns annually.

The Graduated Repayment Plan: This is a repayment plan option which increases every two years.

The loan forgiveness repayment plan is not a repayment plan option.

4 0
3 years ago
A CPA can accept a gift from a client as long as: Group of answer choices Adequate internal controls exist in the client entity
aleksklad [387]

In order for a CPA to accept a gift from a client, Adequate safeguards exist to prevent any threats to compliance with the Integrity and Objectivity rule

<h3>When can a CPA take a gift from a client?</h3>

A Certified Public Accountant (CPA) is someone who has to abide by the highest ethics in the accounting profession so as to protect the integrity of financial statements and the accounting profession in general.

A CPA can therefore not be seen to be influenced by their client in a way that brings bias such that financial statements cannot be trusted. One way this can happen is if the CPA accepts a gift from the client.

To avoid this, the gift accepted must be in line with integrity and objectivity rules that  ensure that the independence of the Certified Public Accountant (CPA) is protected.

In conclusion, a Certified Public Accountant (CPA) can accept a gift if Adequate safeguards exist to prevent any threats to compliance with the Integrity and Objectivity rule

Find out more on Certified Public Accountants at brainly.com/question/26264560

#SPJ1

8 0
2 years ago
An approach to managing organizations that emphasizes division of labor and favors hierarchy is the _______________.
mixer [17]

An approach to managing organizations that emphasizes the division of labor and favors hierarchy is the classical management approach.

Hierarchy is a system for placing people in different ranks or degrees of importance in society, company, etc. Like most other American companies with strict hierarchies, workers and managers had clear obligations. The lower the level of the pyramid, the more important your needs.

Hierarchy definition is a group of people or things arranged in a hierarchy or people at the top of such a system. An example of a hierarchy is the corporate ladder. An example of a hierarchy is the various levels of priests in the Catholic Church.

Learn more about hierarchy at

brainly.com/question/1785981

#SPJ4

5 0
2 years ago
Other questions:
  • Wendell Company owns 28% of the common stock of Porter Company and accounts for the investment using the equity method. Assuming
    10·1 answer
  • Using the Internet, locate a list of the top tourist destinations in the United States. Use photos from these destinations (one
    6·2 answers
  • After cost overruns of the electric project, $20 million was already spent and unrecoverable. it was going to cost $12 million m
    9·1 answer
  • What global trend is evident with regard to alcohol? affluent nations have more abstainers and abusers than low-income nations.
    12·1 answer
  • Ralph, a director at ZincX Inc., has been sued by the company's shareholders for making a poor financial decision that cost the
    12·1 answer
  • Wallyworld Company manufactures a product with the following costs per unit at the expected production level of 84,000 units: Di
    10·1 answer
  • A ________ pay plan pays for individual performance based on performance appraisal ratings.
    13·1 answer
  • Which detail on a note card will best help you quickly recognize what the information on the note card is about?
    5·1 answer
  • Describe the difference between real gdp and nominal gdp.​
    11·1 answer
  • The circular flow model examines interactions between which sectors of the economy?
    15·1 answer
Add answer
Login
Not registered? Fast signup
Signup
Login Signup
Ask question!