Overall Recommendation 5. Based on both the financial and non-financial factors together, which alternative would you...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Overall Recommendation 5. Based on both the financial and non-financial factors together, which alternative would you recommend - electric vans or diesel vans? Briefly explain why. [3 marks] Insert completed spreadsheet here for Option A: Electrical Vehicle (per van) Net Present Value Acquisition of delivery van with refrigeration Real operating cash flows & tax shield real discount factor (hurdle) discount factor Option A: Electrical Vehicle (pervan) Cash inflows net revenue revenue arising from environmentally-friendly branding disposal of vehicle at end of analysis period (residual value) Cash outflows acquisition of vehide electroty insurance repstration repairs and maintenance Net cash flows cash flow before tax cash flow after tax Non-cash operating expenses depreciation Discounted net cash flows discounted net cash flow after tax (NPV) discounted tax shield discounted cash flows aftertas induding tax shield 15.0% Now 10000 (1,000,000) Year 1 Year 2 Year 3 460,000 460,000 460,000 70,000 (1,000,000) 295,260 (1,000,000) 206,682 Year 4 05738 Year 5 0.4972 460,000 460,000 90,000 110,000 150,000 295,260 363,070 380,793 548,425 206,682 254,149 266,555 383,897 (170,000) (170,000) (170,000) (170,000) (170,000) TOTAL (54,740) (54,740) (56,930) (59,207) (61,575) (30,000) (30,000) (30,000) (30,000) (30,000) (50,000) (10,000) (10,000) (10,000) (10,000) (10,000) (70,000) (70,000) (70,000) (70,000) (70,000) (350,000) (1,000,000) 179,723 156,281 167,107 152,404 190,865 44,348 38,563 33,533 29,159 25,356 (1,000,000) 224,071 194,845 200,641 181,563 216,221 2,300,000 270,000 150,000 (1,000,000) (287,191) (150,000) 882,809 617,966 (850,000) (153,619) 170,960 17,341 Insert completed spreadsheet here for Option B: Diesel Vehicle (per van) Net Present Value Acquisition of delivery van with refrigeration Real operating cash flows & tax shield real discount factor (hurdle) discount factor Option B: Diesel Vehicle (per van) Cashinfioms net revenue disposal of vehide at end of analysis period (residual value) Cash outflows acquisition of vehide diesel Insurance registration repairs and maintenance cash flow before tax cash flow after tax Non-stoperating deprecation Discounted net cash flows discounted net cash flow aftertas (NPV) discounted tax shield discounted cash flows after tax induding tax shield 15.0% Now 1.0000 (650,000) Year 1 ON Year 2 0.7541 460,000 460,000 Year 3 06575 Year 4 05718 Year 5 104972 460,000 460,000 460,000 78,000 (130,818) (141,459) (151,382) (16 601) (171,131) (19,500) (19,500) (19,500) (19,500) (19,500) (16,000) (16,000) (16,000) (16,000) (16,000) (52,000) (52,000) (52,000) (52,000) (52,000) (650,000) 241,682 231,041 221,118 211,899 279,369 (650,000) 169,177 161,729 154,783 148,329 195,558 (114,400) (114,400) (114,400) (114400) (114,400) (650,000) 147,111 122,290 101,772 84,808 97,227 29,843 25,951 22,566 19,623 17,063 (650,000) 176,954 148,241 124,338 104,430 114,290 TOTAL 2,300,000 78,000 (650,000) (755,391) (97,500) (80,000) (260,000) 535,109 1,070,218 (572,000) (96,792) 115,046 18,254 Overall Recommendation 5. Based on both the financial and non-financial factors together, which alternative would you recommend - electric vans or diesel vans? Briefly explain why. [3 marks] Insert completed spreadsheet here for Option A: Electrical Vehicle (per van) Net Present Value Acquisition of delivery van with refrigeration Real operating cash flows & tax shield real discount factor (hurdle) discount factor Option A: Electrical Vehicle (pervan) Cash inflows net revenue revenue arising from environmentally-friendly branding disposal of vehicle at end of analysis period (residual value) Cash outflows acquisition of vehide electroty insurance repstration repairs and maintenance Net cash flows cash flow before tax cash flow after tax Non-cash operating expenses depreciation Discounted net cash flows discounted net cash flow after tax (NPV) discounted tax shield discounted cash flows aftertas induding tax shield 15.0% Now 10000 (1,000,000) Year 1 Year 2 Year 3 460,000 460,000 460,000 70,000 (1,000,000) 295,260 (1,000,000) 206,682 Year 4 05738 Year 5 0.4972 460,000 460,000 90,000 110,000 150,000 295,260 363,070 380,793 548,425 206,682 254,149 266,555 383,897 (170,000) (170,000) (170,000) (170,000) (170,000) TOTAL (54,740) (54,740) (56,930) (59,207) (61,575) (30,000) (30,000) (30,000) (30,000) (30,000) (50,000) (10,000) (10,000) (10,000) (10,000) (10,000) (70,000) (70,000) (70,000) (70,000) (70,000) (350,000) (1,000,000) 179,723 156,281 167,107 152,404 190,865 44,348 38,563 33,533 29,159 25,356 (1,000,000) 224,071 194,845 200,641 181,563 216,221 2,300,000 270,000 150,000 (1,000,000) (287,191) (150,000) 882,809 617,966 (850,000) (153,619) 170,960 17,341 Insert completed spreadsheet here for Option B: Diesel Vehicle (per van) Net Present Value Acquisition of delivery van with refrigeration Real operating cash flows & tax shield real discount factor (hurdle) discount factor Option B: Diesel Vehicle (per van) Cashinfioms net revenue disposal of vehide at end of analysis period (residual value) Cash outflows acquisition of vehide diesel Insurance registration repairs and maintenance cash flow before tax cash flow after tax Non-stoperating deprecation Discounted net cash flows discounted net cash flow aftertas (NPV) discounted tax shield discounted cash flows after tax induding tax shield 15.0% Now 1.0000 (650,000) Year 1 ON Year 2 0.7541 460,000 460,000 Year 3 06575 Year 4 05718 Year 5 104972 460,000 460,000 460,000 78,000 (130,818) (141,459) (151,382) (16 601) (171,131) (19,500) (19,500) (19,500) (19,500) (19,500) (16,000) (16,000) (16,000) (16,000) (16,000) (52,000) (52,000) (52,000) (52,000) (52,000) (650,000) 241,682 231,041 221,118 211,899 279,369 (650,000) 169,177 161,729 154,783 148,329 195,558 (114,400) (114,400) (114,400) (114400) (114,400) (650,000) 147,111 122,290 101,772 84,808 97,227 29,843 25,951 22,566 19,623 17,063 (650,000) 176,954 148,241 124,338 104,430 114,290 TOTAL 2,300,000 78,000 (650,000) (755,391) (97,500) (80,000) (260,000) 535,109 1,070,218 (572,000) (96,792) 115,046 18,254
Expert Answer:
Answer rating: 100% (QA)
Based on both the financial and nonfinancial factors together which alternative would you recommend electric vans or diesel vans Briefly explain why 3 marks After reviewing both the financial and nonf... View the full answer
Related Book For
Intermediate Accounting
ISBN: 978-0324300987
10th Edition
Authors: Loren A Nikolai, D. Bazley and Jefferson P. Jones
Posted Date:
Students also viewed these accounting questions
-
Included in the December 31, 2006 Jacobi Company balance sheet was the following stockholders equity section: The company engaged in the following stock transactions during 2007: Jan. 2 Paid the...
-
Included in the December 31, 2009 Jacobi Company balance sheet was the following stockholders equity section: The company engaged in the following stock transactions during 2010: Jan. 4 Paid the...
-
Included in the December 31, 2018, Jacobi Company balance sheet was the following shareholders equity section: The company engaged in the following stock transactions during 2019: Jan. 4 Paid the...
-
Find the minimum and maximum values of the function subject to the given constraint. f(x, y) =xy, 4x +9y = 32
-
What advice would you give to an executive who is about to negotiate an employment contract?
-
Go to this texts Web site at academic, cengage.com/blaw/clarkson and select Chapter 18. Click on Video Questions and view the video titled Midnight Run. Then answer the following questions. (a) In...
-
On February 11, 2009, plaintiff Levista, Inc. (plaintiff) filed against defendant Ranbaxy Pharmaceuticals, Inc. (defendant), pursuant to this Courts diversity jurisdiction under 28 U.S.C. 1332(a),...
-
Modular houses are Homes, Inc.s specialty. The companys best-selling model is a three-bedroom, 1,400-square-foot house with an impressive front entrance. Last year, the standard costs for the six...
-
Let G = (N,A) be an undirected graph. (a) Suppose the arcs of G have with nonnegative weights. Explain how you could modify Dijkstra's algorithm (not G) to find a shortest path from a designated node...
-
Managers often assume a strictly linear relationship between cost and the level of activity. Under what conditions would this be a valid or invalid assumption?
-
There are many mortgage types that a potential homeowner could consider. Select two of the mortgage types in the list below: Fixed Rate Adjustable Rate Mortgage FHA VA Balloon Mortgage Reverse...
-
ABC, Inc. needs some new equipment. The equipment would cost $200,000 if purchased and would be depreciated straight-line over 4 years. No salvage is expected. Alternatively, the company can lease...
-
Why accountants came up with this concept of "fund accounting" for non for profit organizations?Why couldn't they just use the same accounting methods for corporations for governmental units,...
-
Many organizations now have a large portion of their employees working remotely. While much of this was driven by the Covid-19 pandemic, virtual and remote workers have existed for many years....
-
In August 1 9 , Sherri DeLong, a lawyer, opened her own law practice, to be known as the Law Office of Sherri DeLong. The business adjusts and closes its accounts at the end of each month. The...
-
18. John Simpson purchased 10 shares (cost per share $21) of Microsoft stock in its IPO on March 13, 1996. He has held the investment since the original purchase and has not reinvested any cash...
-
Which of the following is used to evaluate decisions that are complicated or involve a series ofsteps? A. Groupthink B. Probability theory C. A decision tree D. Risk calculations E. Expected value
-
What are some of the various ways to implement an awareness program?
-
Ryan Company reports net income of $5,125 for the year ended December 31, 2007, its first year of operations. On January 3, 2007, the company issued 9,000 shares of common stock . On August 1, 2007...
-
It is important in accounting theory to be able to distinguish the types of accounting changes. Required 1. If a public company desires to change from the sum-of the- years-digits depreciation method...
-
On January 1, 2007 Philip Holding invests $40,000 in an annuity to provide eight equal semiannual payments. Interest is 10%, compounded semiannually. Required Compute the equal semiannual amounts...
-
A typical timber wolf has a mass of \(40 \mathrm{~kg}\), a typical jackrabbit a mass of \(2.5 \mathrm{~kg}\). Given the scaling law presented in the passage, we'd expect the specific metabolic rate...
-
A standard gold bar stored at Fort Knox, Kentucky, is 7.00 inches long, 3.63 inches wide, and 1.75 inches tall. Gold has a density of \(19,300 \mathrm{~kg} / \mathrm{m}^{3}\). What is the mass of...
-
A typical timber wolf has a mass of \(40 \mathrm{~kg}\), a typical jackrabbit a mass of \(2.5 \mathrm{~kg}\). Given the scaling law presented in the passage, we'd expect the wolf to use times more...
Study smarter with the SolutionInn App