A firm considers to buy a machine in 2020. The cost of that machine is $ 5 000 000. The firm uses 5 year straight line depreciation which allows it to write off $ 1 000 000 depreciation expense each year. The firm is subject to 20% corporate tax rate. The firm's revenue in 2021 is expected to be $ 6 000 000 if the investment is not done. The revenue will be $ 9 000 000 if the investment is done. The firm's total costs (including both COGS and General&Administrative Costs) will be $ 4 000 000 if the investment is not done. The total costs will be $ 5 500 000 if the investment is done. Also the following information is given for the year 2021
Without Investment With Investment
Inventories $ 300 000 $ 500 000
Acc. Receivables $ 200 000 $ 300 000
Acc. Payables $ 100 000 $ 150 000
Given the above information, calculate the free cash flow of that investment for the years 2020 and 2021.

Answers

Answer 1

Answer and Explanation:

The computation of the free cash flow of the investment for the year 2020 and 2021 is shown below:

Particulars                       Case 1                     Case 2

                              Without Investment      With Investment

Add: Earnings Before

Interest and

Tax × (1 - Tax Rate)          $2,000,000          $2,500,000

Add: Non Cash Expenses $0                     $1,000,000

less: Change in

(Current Assets

- Current Liabilities)    ($400,000)         ($650,000)

Less: Capital Expenditure $0                  ($5,000,000)

Free Cash Flows               $1,600,000 ($2,150,000)

Working notes:

1.

Particulars                          Without Investment With Investment

Revenue for the Year 2021     $6,000,000          $9,000,000

Less: Cost of Goods Sold     $4,000,000           $5,500,000

(-) Depreciation                      $0                                 $1,000,000

Earnings Before

Interest and Tax                         $2,000,000                $2,500,000

Tax Savings on Depreciation

(Depreciation × 20%)                  $0                               $200,000

2.

Current Assets               Without Investment          With Investment

Inventories                        $300,000                         $500,000

Accounts Receivable       $200,000                          $300,000

Total                                  $500,000                          $800,000

(Less: Current Liabilities)  

Accounts Payable               $100,000                       $150,000

Less: Change in

(Current Assets

- Current Liabilities)            $400,000                       $650,000


Related Questions

Which of the following is a community lifeline

Answers

Answer:

Safety and security

food, water, and shelter

health and medical

power and fuel

communications and transport

Explanation:

A lifeline allows business and government structures to continue to operate and is beneficial to human health and financial stability. Lifelines are perhaps the most important resources in the community that allow all other facets of society to work when balanced. The interconnected network of resources, services, and securities ( food, water, and shelter, medical care, communications facilities, etc) that provide lifeline services is used on a daily basis to facilitate the community's regularly occurring needs and give all other elements of society to perform efficiently.

Communications are the Community's lifeline. Safety and security, health and medical care, communications, hazardous materials, food, water, shelter, energy (power & fuel), and transportation are the seven community lifelines that FEMA has defined. Thus, option C is correct.

The Community Lifelines idea from the Federal Emergency Management Agency (FEMA) is a framework for event management that gives emergency managers a reporting system to swiftly stabilize a community after a disaster.

Safety and security, health and medical care, communications, hazardous materials, food, water, shelter, energy (power & fuel), and transportation are the seven community lifelines that FEMA has defined. It is a sign that lives are in danger, and daily routines and food chains are disturbed, if any of these Lifelines go down due to a disaster or emergency.

Learn more about FEMA community lifelines here:

https://brainly.com/question/16931841

#SPJ6

Your question seems to be incomplete, but most probably the complete question was:

Which of the following is a community lifeline?

a. schools and churches

b. lumber and hardware

c. grocery and fast food

d. communications

Other Questions
Joe has just moved to a small town with only one golf course, the Northlands Golf Club. His inverse demand function is pequals 160minus2 q, where q is the number of rounds of golf that he plays per year. The manager of the Northlands Club negotiates separately with each person who joins the club and can therefore charge individual prices. This manager has a good idea of what Joe's demand curve is and offers Joe a special deal, where Joe pays an annual membership fee and can play as many rounds as he wants at $20 , which is the marginal cost his round imposes on the Club. What membership fee would maximize profit for the Club? The manager could have charged Joe a single price per round. How much extra profit does the Club earn by using two-part pricing? The profit-maximizing membership fee (F) is $nothing . (Enter your response as a whole number.) In a survey, the ratio of the number of people who preferred tea to those who preferred coffee was 9:536 more people preferred tea to coffee.How many people were in the survey? Rasheeda sees a garden in a book. She changes the scale because she wants a garden with different dimensions. The figure below shows both scales and a scale drawing of the garden.Book scale: 1 inch = 2 feet. Rasheeda's Scale: 2 inches = 3 feet. A rectangle with length A of 18 inches and width B of 6 inches.Which statements about the gardens are true? Select three options. y = 2 is a polynomial function.True or false explain why the solution to the absolute value inequality |4x-9|>-12 is all real numbers 10 ft8 ftFind the perimeter of this figure to thenearest hundredth. Use 3.14 Look at the view of Toledo, a Mannerist painting done by el Greco in 1604. What is the most noteworthy about mannerism? BRound your answer to the nearest hundredth.A9B5 Imagine you have a rectangular wooden block with dimensions of 10 cm x 3 cm x 8 cm (L x W x H). Required:a. What is the volume of your wooden block?b. What is the density of this wooden block if it has a mass of 168 g? if f(x)= x/2-3 and g(x)=4x^2+x-4 find (f+g) (x) Multiply. -5-1/74/8. Write your answer in simplest form. Match each word with its definition.issuea means of communicating with manypeoplemediaan individual business or organizationpolla topic about which there is more thanone opinionentitya survey of people's opinions Five times the sum of a number and 13 is 20. Find the number Find the domain and range of the following relation. Also determine whether the relation is a function,{(42)(4,5),(4.7),(4.9)} When you are finished reading, use the site tohelp you answer this question.The gay rights movement in the 1970s wascharacterized bythe AIDS crisis.a newfound openness.the advancement of the intellectual study ofgay and lesbian issues. A set of shirt prices are normally distributed with a mean of 45 dollars and a standard deviation of 5 dollars. What proportion of shirt prices are between 37 dollars and 59.35 dollars? You may round your answer to four decimal places. there are more hydrogen atoms in living organisms than any other atoms are asking is more abundant in the terms Mass why is this statement true Find x. I need it ASAP Summarizing Central Ideas in The Dark Game, Part 1Instruction ActiveIdentifying the Central IdeaTytWhat is the central idea of the paragraph?Another thing that changed very little in the yearsbetween the wars was the means of obtaining militaryintelligence. Although the use of photography and thetelegraph brought some technological advances, the craftof spying on the enemy's army still relied on fieldwork.For the most part, intelligence was gathered in simpleways. Prisoners of war and deserters were interrogated,The Union army was always interested in hearing whatrunaway slaves had to report.-The Dark Game,Paul JaneczkoTechnological advances made a difference in thecraft of spyingInterrogations are an important way to obtaininformationThe Union army gathered stories from runawayslaves,Intelligence was often gathered in simple ways,such as relying on fieldworkPrevious ActivityUSIS The fraction bars represent which equation? A fraction bar is labeled 1. Underneath the bar, 4 boxes are labeled one-fourth. Underneath the 4 boxes, 8 boxes are labeled one-eighth. 6 of those boxes are circled. One-fourth divided by one-eighth = 6 Three-fourths divided by one-eighth = six-eighths One-fourth divided by one-eighth = StartFraction 6 Over 8 EndFraction Three-fourths divided by one-eighth = 6