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 is work sampling? How does it differ from time study?
-
We propose to heat a house in the winter with a heat pump. The house is to be maintained at 20C at all times. When the ambient temperature outside drops to 10C, the rate at which heat is lost from...
-
An air-standard Otto cycle has a compression ratio of 6. The temperature at the start of compression process is \(25^{\circ} \mathrm{C}\) and the pressure is 1 bar. If the maximum temperature of the...
-
Halsey, Inc., manufactures two types of baby car seats: standard and deluxe. Information for the year 2012 has been given as follows: Manufacturing overhead for the year totals $650,000. Halsey...
-
Find y'' for y = 2+ y" = 53 X
-
Determine why, given the advantages of international diversification, some firms choose not to expand internationally. Provide specific examples to support your response. As firms attempt to...
-
Problem 1-19 Contribution Format Income Statement Sales $300,000 Variable expenses: COGS to run X-ray machines 3. Fixed expenses: Selling Admin. Net operating income 5. Selling expense Admin. Expense...
-
True or False: The Federal Reserve Bank's prime lending rate should be used for the risk-free rate in the capital asset pricing model.
-
Repeat Problem 23 assuming the stock offering will be preferred stock rather than common stock. The preferred stock will sell for $120/share, pay a $9 annual dividend, and have a cost of selling of...
-
If an annual worth analysis is used to compare alternatives having different lives, what implicit assumption is being made about the planning horizon?
-
True or False: When using the Eastman hurdle rate calculator, if venture capital is being sought, the hurdle rate obtained will not be affected by ownership, plant site, or technology profiles.
-
When using the "shortest life" planning horizon, what issue should you explicitly consider for alternatives whose cash flow profiles extend longer than the "shortest life"'? a. Determination of...
-
Footsteps Co. has a bond outstanding with a coupon rate of 5.4 percent and annual payments. The bond currently sells for $1,007.49, matures in 18 years, and has a par value of $1,000. What is the YTM...
-
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...
-
Define internal combustion engine and explain how it is different from external combustion engines?
-
In an air standard Otto cycle, the pressure and temperature at the start of compression stroke are 1 bar and \(30^{\circ} \mathrm{C}\), respectively. The temperature at the end of compression is...
-
In I.C. engines, power developed inside the cylinder is known as: (a) Brake horse power (b) Indicated horse power (c) Pumping power (d) None of the above
Study smarter with the SolutionInn App