Compute the pv of all relevant cash flows

Assignment Help Financial Accounting
Reference no: EM131165595

Topic: Financial analysis accounting

Part -1:

Replacement of Office Equipment

Midwestern University is considering replacing some Xerox copiers with faster copiers purchased for from Brother. The administration is very concerned about the rising costs of operations during the last decade.

To convert to Brother, two operators would have to be retrained. Required training and 5 remodeling would cost $3,500. Midwestern's three Xerox machine were purchased for $8000 each, 5 years ago.

Their expected life was 15 years. Their resale value now is $1,750 each and will more years.

The total cost of the new Brother equipment will be $60,000; it will have zero disposal value in 10 years.

The three Xerox operators are paid $12 an hour each. They usually work a 40-hour week, Machine breakdowns occur monthly on each machine, resulting in repair costs of $75 per month and overtime of 6 hours, at time-and-one-half, per machine per month, to complete the normal monthly workload.

Toner, supplies, and so on, cost $50 a month for each Xerox copier.

The Brother system will require only two regular operators, on a regular work week of 40 hours each, to do the same work. Rates are $14 an hour, and no overtime is expected. Toner, supplies, and so on, will cost a total of $4,500 annually. Maintenance and repairs are fully serviced by Brother for $600 annually. (Assume a 52-week year.)

1. Using DCF techniques, compute the PV of all relevant cash flows, under both alternatives for the 10-year period discounted at 14%. As a nonprofit university, Midwestern does not pay' income taxes.

2. Should Midwestern keep the Xerox copiers or replace them if the decision is based solely on the given data?

3. What other considerations might affect the decision?

Part -2:

Suppose that mitsubishi Chemical Corporation is planning to buy new equipment to expand its production of a popular solvent. Estimated data are as follows (monetary amounts are in thousands of japanese yen);

Cash cost of new equipment now        ¥400,000

Estimated life in year                            ¥10

Terminal salvage value                         ¥50,000

Incremental revennues per year           ¥330,000

Incremental revennues per year other than depreciation    ¥165,000

Assume a 60% flat rate that for income taxes. The company recevies all revenues and pays all expense other than depreciation in cash. Use a 14% discount rate. Assume that the company uses ordinary straight line depreciation based on a 10 -year recovery period for tax purposes. Also assume that the company depreciation the original cost less the terminal salvage value.

Compute the following:

1. Anticipated net income per year

2. Annual net cash Clow

3. Payback period

4. ARR On initial investment

5. NPV

Depreciation expense per year(less than terminal salvage value) 400,000/10 = 40,000
50,000/10 = 5,000, 40,000 - 5,000 = 35,000 expense per year.

Anticipated net income = Revenue - Expenses - depreciation- taxes, taxes = annual cash flow *.6, 330,000 - 165,000 - 35,000 = 130,000 130,000*.06 = 78,000, 130,000 - 78,000 = 52,000

Annual Net Cash Flow, Depreciation does not play a part in cash flow (Horgren, Sundem, Burgstahler, and Schatzber, 2014, p. 455). Revenue - Expenses, 330,000 - 165,000 = 165,000. Post tax cash flow 330,000 - 330,000*.6 = 66,000

Payback Period = initial incremental amount invested (400,000) / equal annual incremental cash inflow from operations(post tax 66,000) = 6.1 years

Accounting Rate of Return = (average annual incremental net cash inflow from operations - average incremental annual depreciation) / initial required investment (165,000 - 35,000) / 400,000 = 32.5%

Using Appendix B, 14% discount for 10 years yields .8772, .8772* 66,000 + previous years for 10 years =344275.89, subtract initial outlay 400,000 = (55724.11)

Horgren, C., Sundem, G., Burgstahler, D., and Schatzberg, J. (2014). Introduction to Management Accounting, Sixteenth Edition. In Central Michigan University's MSA 602 Financial Analysis, Planning, and Control. Pearson Learning Solutions.: Boston, MA.

Microsoft Office Excel. Version 14.6.0

Reference no: EM131165595

Questions Cloud

What is the amount of the accounts receivable : After examination of the records of Edit Company, you determined the following year-end amounts:- What is the amount of the accounts receivable actually written off during 2016?
Porter diamond of national advantage : Explain the Porter Diamond of National Advantage framework and provide an example?
Organisational performance management : Evaluate the contribution of ‘Balanced Scorecards' to organisational performance management.
Problem regarding the evolution and revolution : In 150 words or more why is it important to balance chaos and order as well as evolution and revolution?
Compute the pv of all relevant cash flows : Compute the PV of all relevant cash flows, under both alternatives for the 10-year period discounted at 14%. As a nonprofit university, Midwestern does not pay' income taxes.
Explain identification of highest priority educational need : Conduct an educational needs assessment and analysis of your hospital. Select a small sample from your representative group. Explain Identification of the highest priority educational need.
What happens to the company''s profit in the short-run : Explain the features this market structure and what happens to the company's profit in the short-run and long-run.
Superiority defense strategy in business : " He who is prudent and lies in wait for an enemy who is not, will be victorious." Sun Tzu. I know that this is a quote that is directly linked to the superiority defense strategy in business. Help me further have a depiction on what is the rele..
Create a table titled shopping list : Consider this scenario. You work for a fast food chain. The style guide used by your organisation requires all tables within documents to have an outside border but no inside border. The header row must be shaded and headings must be typed in capi..

Reviews

Write a Review

Financial Accounting Questions & Answers

  Financial statement analysis and preparation

Financial Statement Analysis and Preparation

  Shareholder of a company

Describe the ways that a person can become a shareholder of a company. Why Wal-Mart would split its stock?

  Financial and accounting principles

An understanding of financial and accounting principles can be a valuable tool for managers. While not all managers will find themselves calculating financial ratios or preparing annual financial data.

  Prepare a statement of cash flow using the direct method

Prepare a Statement of Cash Flow using the Direct Method and Prepare the Operations section of the Statement of Cash Flow using the Indirect Method.

  Financial accounting assignment

This assignment has one case study and two question apart from case study. Questions related to document Liquidation question and Company financial statements question - Torquay Limited

  Prepare general journal entries for goela

Prepare general journal entries for Goela Ltd

  Principles of financial accounting

Prepare the journal entry to record the acquisition of the assets.

  Prepare general journal entries to record the transactions

Prepare general journal entries to record the transactions, assuming use of the periodic inventory system

  Global reporting initiative

Compare the view espoused by the economist Milton Friedman about the social responsibilities of business with the views express by Stigler.

  Explain the iasb conceptual frameworks

Explain the IASB Conceptual Framework's perspective of users and their decisions.

  Determine the company''s financial statements

T he focus of the report is to determine the extent to which you are comfortable relying on the financial statements as presented by management .

  Computation of free cash flow

Computation of Free Cash Flow

Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd