Jonfran Company manufactures three different models of paper shredders including the waste container, which serves as...
Fantastic news! We've Found the answer you've been seeking!
Question:
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66487e2146893_91266487e20ce335.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66487e21eb501_91366487e2184cc7.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66487e228e2dd_91466487e22328aa.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66487e2330ab3_91466487e22c440e.jpg)
Transcribed Image Text:
Jonfran Company manufactures three different models of paper shredders including the waste container, which serves as the base. While the shredder heads are different for all three models, the waste container is the same. The number of waste containers that Jonfran will need during the following years is estimated as follows: 50,000 20x5 20x6 50,000 20x7 52,000 55,000 20x8 20x9 55,000 The equipment used to manufacture the waste container must be replaced because it is broken and cannot be repaired. The new equipment would have a purchase price of $945,000 with terms of 2/10, n/30; the company's policy is to take all purchase discounts. The freight on the equipment would be $11,000, and installation costs would total $22,900. The equipment would be purchased in December 20x4 and placed into service on January 1, 20x5. It would have a five-year economic life and would be treated as three- year property under MACRS. This equipment is expected to have a salvage value of $12,000 at the end of its economic life in 20x9. The new equipment would be more efficient than the old equipment, resulting in a 25 percent reduction in both direct materials and variable overhead. The savings in direct materials would result in an additional one-time decrease in working capital requirements of $2,500, resulting from a reduction in direct material inventories. This working capital reduction would be recognized at the time of equipment acquisition. The old equipment is fully depreciated and is not included in the fixed overhead. The old equipment from the plant can be sold for a salvage amount of $1,500. Rather than replace the equipment, one of Jonfran's production managers has suggested that the waste containers be purchased. One supplier has quoted a price of $27 per container. This price is $8 less than Jonfran's current manufacturing cost, which is as follows: Direct labor Variable overhead Fixed overhead: Supervision Facilities General Total unit cost $2 5 8 6 4 11 $35 Jonfran uses a plantwide fixed overhead rate in its operations. If the waste containers are purchased outside, the salary and benefits of one supervisor, included in fixed overhead at $45,000, would be eliminated. There would be no other changes in the other cash and noncash items included in fixed overhead except depreciation on the new equipment. Jonfran is subject to a 25 percent tax rate. Management assumes that all cash flows occur at the end of the year and uses a 12 percent after-tax discount rate. You must use the Exhibit 19B.1 and Exhibit 19B.2 present value tables and Exhibit 19.5 to solve the following problems. 1. Prepare a schedule of cash flows for the make alternative. Enter cash outflows as negative amounts and cash inflows as positive amounts. Round your answers to the nearest dollar when rounding is required. Jonfran Company Schedule of Cash Flows Item CF Year 20x4 Equipment -945,000 Discount 18,900 Freight -11,000 Installation -22,900 Salvage-old 1,500 X Working capital reduction 2,500 -956,600 X Total Year 20x5 Operating expenses -627,000 X Depreciation tax shield 127,987 X Total -499,013 X Year 20x6 Operating expenses -627,000 X Depreciation tax shield 170,688 X Depreciation tax shield Total 170,688 -456,312 X Year 20x7 Operating expenses -651,000 X Depreciation tax shield 56,870 X Total -594,130 X Year 20x8 Operating expenses -687,000 X Depreciation tax shield 28,454 X Total -658,546 X Year 20x9 Operating expenses -687,000 X Salvage-new 7,200 X Total -679,800 X Jonfran Company manufactures three different models of paper shredders including the waste container, which serves as the base. While the shredder heads are different for all three models, the waste container is the same. The number of waste containers that Jonfran will need during the following years is estimated as follows: 50,000 20x5 20x6 50,000 20x7 52,000 55,000 20x8 20x9 55,000 The equipment used to manufacture the waste container must be replaced because it is broken and cannot be repaired. The new equipment would have a purchase price of $945,000 with terms of 2/10, n/30; the company's policy is to take all purchase discounts. The freight on the equipment would be $11,000, and installation costs would total $22,900. The equipment would be purchased in December 20x4 and placed into service on January 1, 20x5. It would have a five-year economic life and would be treated as three- year property under MACRS. This equipment is expected to have a salvage value of $12,000 at the end of its economic life in 20x9. The new equipment would be more efficient than the old equipment, resulting in a 25 percent reduction in both direct materials and variable overhead. The savings in direct materials would result in an additional one-time decrease in working capital requirements of $2,500, resulting from a reduction in direct material inventories. This working capital reduction would be recognized at the time of equipment acquisition. The old equipment is fully depreciated and is not included in the fixed overhead. The old equipment from the plant can be sold for a salvage amount of $1,500. Rather than replace the equipment, one of Jonfran's production managers has suggested that the waste containers be purchased. One supplier has quoted a price of $27 per container. This price is $8 less than Jonfran's current manufacturing cost, which is as follows: Direct labor Variable overhead Fixed overhead: Supervision Facilities General Total unit cost $2 5 8 6 4 11 $35 Jonfran uses a plantwide fixed overhead rate in its operations. If the waste containers are purchased outside, the salary and benefits of one supervisor, included in fixed overhead at $45,000, would be eliminated. There would be no other changes in the other cash and noncash items included in fixed overhead except depreciation on the new equipment. Jonfran is subject to a 25 percent tax rate. Management assumes that all cash flows occur at the end of the year and uses a 12 percent after-tax discount rate. You must use the Exhibit 19B.1 and Exhibit 19B.2 present value tables and Exhibit 19.5 to solve the following problems. 1. Prepare a schedule of cash flows for the make alternative. Enter cash outflows as negative amounts and cash inflows as positive amounts. Round your answers to the nearest dollar when rounding is required. Jonfran Company Schedule of Cash Flows Item CF Year 20x4 Equipment -945,000 Discount 18,900 Freight -11,000 Installation -22,900 Salvage-old 1,500 X Working capital reduction 2,500 -956,600 X Total Year 20x5 Operating expenses -627,000 X Depreciation tax shield 127,987 X Total -499,013 X Year 20x6 Operating expenses -627,000 X Depreciation tax shield 170,688 X Depreciation tax shield Total 170,688 -456,312 X Year 20x7 Operating expenses -651,000 X Depreciation tax shield 56,870 X Total -594,130 X Year 20x8 Operating expenses -687,000 X Depreciation tax shield 28,454 X Total -658,546 X Year 20x9 Operating expenses -687,000 X Salvage-new 7,200 X Total -679,800 X
Expert Answer:
Posted Date:
Students also viewed these accounting questions
-
Fill in the blanks with the proper method names to deserialize an object. (Choose two.) A. writeObject in the first blank B. writeResolve in the first blank C. readObject in the first blank D....
-
Acquirer Companys management believes that there is a 60% chance that Target Companys free cash flow will grow at 20% per year during the next five years from this years level of $5 million....
-
Early versions of cellular phones could do one thingmake and receive voice phone calls. Later versions were developed that could send and receive text messages, but due to their typing interface,...
-
Explain the acronyms AIM, SETS, MTF and HFT.
-
The general ledger of Hensley Company contained the following Accounts Payable control account (in T-account form). Also shown is the related subsidiary ledger. Instructions (a) Indicate the missing...
-
Compute the future value of $2,000 compounded annually for: a. 10 years at 8 percent. b. 10 years at 11 percent. c. 15 years at 8 percent. Note: For all requirements, do not round intermediate...
-
Your company (rated A3) just issued new debt with 8 years to maturity this morning. In the middle of the day, ACQUIRER CORP (rated Baa2) announced a takeover offer for your company. Market...
-
gniwollot grid 1920A (6 Answer the following: dem od 2169y of daw lied abrod ow ysi. Two bonds both have two years to maturity, face value of $100 and pay coupons annually. The coupon rate on bond A...
-
Standish Company manufactures consumer products and provided the following information for the month of February: Units produced 131,000 Standard direct labor hours per unit 0.2 Standard variable...
-
On January 1, 2027, Talion Company purchased equipment that cost $300,000. The equipment had an expected useful life of 10 years and a residual value of $10,000. On January 1, 2031, Talion Company...
-
On January 1 , 2 0 2 4 , the City of Hastings creates a solid waste landfill that it expects to reach capacity gradually over the next 2 0 years. If the landfill were to be closed at the current...
-
Avoca Ltd is a major retailer selling fishing rods and reels on the Central Coast of NSW. The following ratios are provided by management to assess the performance of the business over the last two...
-
As the end of the 1980s nears, several important international events which influenced the direction of development challenges in the 1990s occurred. First, the Soviet Union was dissolved in 1991...
-
CLASS PERIO Solving Linear Equations: Variable on Both Sides Solve each equation. 1) 6r+ 7 = 13 + 7r 3) -7x-3x+2=-8x-8 5)-14 +66+7-26=1+5b 7) n-3n = 14-4n 2) 13-4x=1-x 4)-8-x= x - 4x 6)n+2=-14-n 8)...
-
The Mann Corporation began operations in 2015. Information relating to the companys purchases of inventory and sales of products for 2015 and 2016 is presented below. Calculate the LIFO cost of goods...
-
The Mann Corporation began operations in 2015.Information relating to the companys purchases of inventory and sales of products for 2015 and 2016 is presented below. Calculate the weighted-average...
-
Presented below is financial data for two companies that are identical yma in every respect except that Company X uses the FIFO method to value its inventory and Company Z uses the LIFO method to...
![Mobile App Logo](https://dsd5zvtm8ll6.cloudfront.net/includes/images/mobile/finalLogo.png)
Study smarter with the SolutionInn App