Question

AO sam is discussing a new project amongst their management team. They want to build tankless...

AO sam is discussing a new project amongst their management team. They want to build tankless water heaters. In order to do this, they will need to build a new assembly line that will cost them 1.5 million dollars to build. It costs $45,000 to get all the material shipped to AO sam. They will have to buy $107,000 worth of new inventory since tankless hot water heaters and normal hot water heaters use different parts. Accounts payable will increase by $75,000.

The chief marketing officer (CMO) estimates that they will sell 400 units a year for 5 years at a price of $16,000 each.

The chief operations officer (COO) estimates that the variable costs to build these will be 80% of revenue.

The chief financial officer (CFO) says the company will use the MACRS 3 year class for depreciation. He estimates that the assembly line will have salvage value of $100,000. He notes that AO sam's tax rate is 33% and that the normal WACC is 11%.

The CEO notes that they have already extended their manufacturing plant when they thought they’d be building larger water heaters at the plant so they have the room. This extension is already paid for and cost $225,000.

Use the data provided for A.O. Sam and their proposed project to answer this question.

What are the operating cash flows for year 5?

A.

$857,600

B.

$956,600

C.

$957,600

D.

$1,057,600

Homework Answers

Answer #1

Let Operating cash flow for Year 5 be CF5

CF = (S-C-D)(1-T) + D

where, S= Sales; C=Cost; D= Depreciation; T= Tax rate

Since we are using MACRS 3 year Dep, the rates are 33%, 45%, 15% and 7% and hence no depreciation is accounted for in Year 5.

Therefore, CF = {(400*16000) - 80%(400*16000) - 0} * (1 - 33%) + 0

Hence by sloving this, we get CF5 = $857600 , that is Option A.

Note: We did not account for the salvage value of $100,000 because that will be a partof the Terminal Value and not Operating Value.

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
AO sam is discussing a new project amongst their management team. They want to build tankless...
AO sam is discussing a new project amongst their management team. They want to build tankless water heaters. In order to do this, they will need to build a new assembly line that will cost them 1.5 million dollars to build. It costs $45,000 to get all the material shipped to AO sam. They will have to buy $107,000 worth of new inventory since tankless hot water heaters and normal hot water heaters use different parts. Accounts payable will increase...
Napier Paper Inc. is deciding whether to build a new manufacturing plant. The proposed project would...
Napier Paper Inc. is deciding whether to build a new manufacturing plant. The proposed project would have an upfront cost (at t = 0) of $30 million. The project's cost can be depreciated on a straight-line basis over three years. Consequently, the depreciation expense will be $10 million in each of the first three years, t = 1, 2, and 3. Even though the project is depreciated over three years, the project has an economic life of five years. The...
Which of the following best describes a project management plan? The project charter, WBS, and project...
Which of the following best describes a project management plan? The project charter, WBS, and project scope statement The schedule, management plans, and budget A formal, approved document used to control the project The project manager's plan for managing and controlling the work The engineering department wants the project objective to be a 10 percent improvement in throughput. The information technology department wants no more than 5 percent of its resources to be used on the project. Management, who is...
Mugu limited is considering accepting a new order from a new client to produce 500 gas...
Mugu limited is considering accepting a new order from a new client to produce 500 gas cylinders. The Chief Executive Officer presents to you a cost estimate of the order prepared by the Chief Accountant. His advice is that, any offer below GH¢ 33,870 should not be accepted. Details of the offer is given below. GH¢ 1 Cost of equipment 8,000 2 Depreciation of building 1,600 3 Cost of plant   800 4 Cost of labour   425 5 Hiring and overheads...
For months, Daniel Zhang huddled with a small team in an underground garage in Shanghai. The...
For months, Daniel Zhang huddled with a small team in an underground garage in Shanghai. The chief executive of Alibaba Group Holdings Ltd. was working on a secret plan that would sound crazy even to many of his own colleagues 100 miles away in Hangzhou. Zhang wanted to launch a startup inside the e-commerce giant that would combine a grocery store, a restaurant, and a delivery app, using robotics and facial recognition to speed up logistics and payment. That project,...
The questions: 1. What type of technology Acme and Omega utilize to transform inputs into outputs?...
The questions: 1. What type of technology Acme and Omega utilize to transform inputs into outputs? 2. Which strategic choice (differentiation or cost leadership) suits best to Acme? Omega? Do these companies have clear strategic choices or do they stuck in the middle? 3. Based on all the contingencies which type of structure is more suitable for these companies; mechanistic or organic? please answer each question alone The Paradoxical Twins: Acme and Omega Electronics John F. Veiga Part! boom of...
Please answer the following Case analysis questions 1-How is New Balance performing compared to its primary...
Please answer the following Case analysis questions 1-How is New Balance performing compared to its primary rivals? How will the acquisition of Reebok by Adidas impact the structure of the athletic shoe industry? Is this likely to be favorable or unfavorable for New Balance? 2- What issues does New Balance management need to address? 3-What recommendations would you make to New Balance Management? What does New Balance need to do to continue to be successful? Should management continue to invest...
Sign In INNOVATION Deep Change: How Operational Innovation Can Transform Your Company by Michael Hammer From...
Sign In INNOVATION Deep Change: How Operational Innovation Can Transform Your Company by Michael Hammer From the April 2004 Issue Save Share 8.95 In 1991, Progressive Insurance, an automobile insurer based in Mayfield Village, Ohio, had approximately $1.3 billion in sales. By 2002, that figure had grown to $9.5 billion. What fashionable strategies did Progressive employ to achieve sevenfold growth in just over a decade? Was it positioned in a high-growth industry? Hardly. Auto insurance is a mature, 100-year-old industry...
What role could the governance of ethics have played if it had been in existence in...
What role could the governance of ethics have played if it had been in existence in the organization? Assess the leadership of Enron from an ethical perspective. THE FALL OF ENRON: A STAKEHOLDER FAILURE Once upon a time, there was a gleaming headquarters office tower in Houston, with a giant tilted "£"' in front, slowly revolving in the Texas sun. The Enron Corporation, which once ranked among the top Fortune 500 companies, collapsed in 2001 under a mountain of debt...
Discuss ethical issues that can be identified in this case and the mode of managing ethics...
Discuss ethical issues that can be identified in this case and the mode of managing ethics Enron finds itself in this case. How would you describe the ethical culture and levels of trust at Enron? Provide reasons for your assessment. THE FALL OF ENRON: A STAKEHOLDER FAILURE Once upon a time, there was a gleaming headquarters office tower in Houston, with a giant tilted "£"' in front, slowly revolving in the Texas sun. The Enron Corporation, which once ranked among...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT