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
Ymorist [56]
3 years ago
8

The Campbell Company is considering adding a robotic paint sprayer to its production line. The sprayer's base price is $1,090,00

0, and it would cost another $22,500 to install it. The machine falls into the MACRS 3-year class (the applicable MACRS depreciation rates are 33.33%, 44.45%, 14.81%, and 7.41%), and it would be sold after 3 years for $627,000. The machine would require an increase in net working capital (inventory) of $16,500. The sprayer would not change revenues, but it is expected to save the firm $430,000 per year in before-tax operating costs, mainly labor. Campbell's marginal tax rate is 30%. Cash outflows, if any, should be indicated by a minus sign. Do not round intermediate calculations. Round your answers to the nearest dollar.
a. What is the Year-0 net cash flow?
$
b. What are the net operating cash flows in Years 1, 2, and 3?
Year 1: $
Year 2: $
Year 3: $
c. What is the additional Year 3 cash flow (i.e, the after-tax salvage and the return of working capital)?
$
d. If the project's cost of capital is 13 %, what is the NPV of the project?
$
Should the machine be purchased?
a. Yes
b. No
Business
1 answer:
saveliy_v [14]3 years ago
7 0

Answer:

a) -$1,129,000

b) net operating cash flows:

year 1 = $412,239

year 2 = $448,152

year 3 = $350,428

c) total year 3 cash flow (including after tax salvage value and working capital) = $831,759

after tax salvage value = $464,831

working capital = $16,500

d) NPV = $179,733

e) the machine should be purchased

Explanation:

initial investment year 0 = $1,090,000 + $22,500 + $16,500 (net working capital) $1,129,000

depreciation per year:

year 1 = 33.33% x $1,112,500 = $370,796

year 2 = 44.45% x $1,112,500 = $490,506

year 3 = 14.81%% x $1,112,500 = $164,761, carrying value after depreciation = $86,437

if sold at $627,000 at the end of year 3, the after tax net cash flow = $627,000 - [($627,000 - $86,437) x 30%] = $464,831

cash flow year 1 = [($430,000 - $370,796) x (1 - 30%)] + $370,796 = $412,239

cash flow year 2 = [($430,000 - $490,506) x (1 - 30%)] + $490,506 = $448,152

operating cash flow year 3 = [($430,000 - $164,761) x (1 - 30%)] + $164,761 = $350,428

total cash flow year 3 = [($430,000 - $164,761) x (1 - 30%)] + $164,761 + $16,500 +  $464,831 = $831,759

NPV = $179,733

You might be interested in
Understanding the _____ begins with analysis of market share.
Nana76 [90]
<span>Understanding the trend begins with analysis of market share. Trend analysis plays an very important part in market share analysis. With the help of trend analysis, one can have the idea, if the market is going to be bullish or bearish.</span>
3 0
3 years ago
Classifying items on the statement of cash flows Cash flow items must be categorized into one of four categories. Identify each
valentina_108 [34]

Answer:

Explanation:

There are three types of activities in the cash flow statement which are described below:  

1. Operating activities: It includes those transactions which affect the working capital after net income. The increase in current assets and a decrease in current liabilities would be deducted whereas the decrease in current assets and an increase in current liabilities would be added.  

These changes in working capital would be adjusted. Moreover, the depreciation expense is added to the net income  and it also records the cash receipts and cash payment transactions

2. Investing activities: It records those activities which include purchase and sale of the long term assets. The purchase is an outflow of cash whereas sale is an inflow of cash

3. Financing activities: It records those activities which affect the long term liability and shareholder equity balance. The issue of shares is an inflow of cash whereas redemption and dividend is an outflow of cash.

The categorization is shown below:

a. Cash purchase of merchandise inventory - operating activity

b. Cash payment of dividend - financing activity

c. Cash receipt from the collection of long-term notes receivable - investing activity

d. Cash payment for income taxes - operating activity

e. Purchase of equipment in exchange for notes payable - non cash activity

f. Cash receipt from the sale of land - investing activity

g. Cash received from borrowing money  - financing activity

h. Cash receipt for interest income - operating activity

i. Cash receipt from the issuance of common stock - financing activity

j. Cash payment of salaries dividends - operating activity

5 0
3 years ago
Lacey Company prepared the tabulation below at December 31, 2022. Net Income $310,000
valentinak56 [21]

Answer:

Net cash provided by operating activities is $325,000.

Explanation:

Lacey Company

Cash Flow Statement (Operating Activities Only)

December 31, 2022.

<u>Details                                                                       Amount ($)</u>

Net Income                                                                   310,000

Depreciation expense                                                  45,000

Increase in accounts receivable                                 (55,000)

Decrease in inventory                                                   12,000

Increase in accounts payable                                        6,000

Increase in prepaid expenses                                      (4,000)

Decrease in income taxes payable                               3,500

Gain on disposal of land                                                <u> 7,500 </u>

Net cash provided (used) by operating activities  <u> 325,000 </u>

5 0
3 years ago
A person is faced with undertaking these four activities on Monday – watch a movie, visit a
Iteru [2.4K]
The opposite cost i think.
4 0
3 years ago
Riley operates a plumbing business and this year the 3-year old van he used in the business was destroyed in a traffic accident.
natima [27]

Answer:

D. $4,600

Explanation:

Riley's casualty cost deduction comes from the substraction between the adjusted basis, which is the net cost of an asset after adjusting for various tax-related items, and the amount the insurance paid Riley.

6 0
3 years ago
Other questions:
  • (Forecast accuracy across horizons) You are a consultant to MedTrax, a large pharmaceutical company, which released a new ulcer
    12·1 answer
  • Factors of production, such as physical capital, human capital, and technological knowledge, are crucial to economic growth. The
    13·1 answer
  • Given a normal selling price per unit of $750, what is the contribution margin per unit sold for recurring (i.e., normal) sales
    15·1 answer
  • The following materials standards have been established for a particular product:
    7·1 answer
  • Youâre a project manager working on a software development project. You are working hand in hand with a systems analyst who is c
    10·1 answer
  • ) If Denmark wished to keep its exchange rate with the euro fixed, what monetary policy options are available to lower unemploym
    8·1 answer
  • In formal writing, you _____________ ____________ use abbreviations. Should never should always almost never almost always Forma
    6·1 answer
  • What is division of duties
    8·1 answer
  • Nicholas is the production manager for a manufacturing firm. He has two supervisors who are experiencing conflict with each othe
    13·1 answer
  • a publisher has copies of a philosophy book in its inventory, but it produces 1,000 copies of the book in august that it expects
    7·1 answer
Add answer
Login
Not registered? Fast signup
Signup
Login Signup
Ask question!