Question

During the past year, Julia McGill planted a new vineyard on 150 acres of land that she leases for $30,920 a year. She has asked you, as her accountant, to assist her in determining the value of her vineyard operation. The vineyard will bear no grapes for the first 5 years (1–5). In the next 5 years (6–10), Julia estimates that the vines will bear grapes that can be sold for $64,360 each year. For the next 20 years (11–30), she expects the harvest will provide annual revenues of $110,130. But during the last 10 years (31–40) of the vineyard’s life, she estimates that revenues will decline to $75,170 per year. During the first 5 years, the annual cost of pruning, fertilizing, and caring for the vineyard is estimated at $8,830; during the years of production, 6–40, these costs will rise to $12,050 per year. The relevant market rate of interest for the entire period is 4%. Assume that all receipts and payments are made at the end of each year. Button has offered to buy Julia’s vineyard business by assuming the 40-year lease. On the basis of the current value of the business, what is the minimum price Julia should accept? (Round factor values to 5 decimal places, e.g. 1.25124 and final answer to 0 decimal places, e.g. 458,581.)

Minimum price at which Julia should accept the business?

Answer 1

JULIA Mc GILL VINE YARD
During 1-5 Years		$
Revenue from the Vine Yard per year	I	-
Less:
Payments/Expenses Incurred towards Cost of Pruning, fertilising and caring per year	II	8,830
Lease Rent per Year	III	30,920
Net Income/(loss) per year	I-(II+III)	-39,750
JULIA Mc GILL VINE YARD
During 6-10 Years		$
Revenue from the Vine Yard per year	I	64,360
Less:
Payments/Expenses Incurred towards Cost of Pruning, fertilising and caring per year	II	12,050
Lease Rent per Year	III	30,920
Net Income/(loss) per year	I-(II+III)	21,390
JULIA Mc GILL VINE YARD
During 11-30 Years		$
Revenue from the Vine Yard per year	I	1,10,130
Less:
Payments/Expenses Incurred towards Cost of Pruning, fertilising and caring per year	II	12,050
Lease Rent per Year	III	30,920
Net Income/(loss) per year	I-(II+III)	67,160
JULIA Mc GILL VINE YARD
During 31-40 Years		$
Revenue from the Vine Yard per year	I	75,170
Less:
Payments/Expenses Incurred towards Cost of Pruning, fertilising and caring per year	II	12,050
Lease Rent per Year	III	30,920
Net Income/(loss) per year	I-(II+III)	32,200

Calculating the Present Value of the Net Profit/(Loss) @ 4% which is the current market interest rates
Year	Net Profit or (Loss) for the relevant Year	Present Value Annuity Factor @ 4% for relevant Year	Present Value of the Profit/(Loss)
i	ii	iii	iv=ii*iii
1	-39,750	0.96154	-38,221
2	-39,750	0.92456	-36,751
3	-39,750	0.88900	-35,338
4	-39,750	0.85481	-33,979
5	-39,750	0.82193	-32,672
6	21,390	0.79032	16,905
7	21,390	0.75992	16,255
8	21,390	0.73069	15,629
9	21,390	0.70259	15,028
10	21,390	0.67557	14,450
11	67,160	0.64959	43,626
12	67,160	0.62461	41,949
13	67,160	0.60059	40,336
14	67,160	0.57749	38,784
15	67,160	0.55528	37,293
16	67,160	0.53392	35,858
17	67,160	0.51338	34,479
18	67,160	0.49363	33,152
19	67,160	0.47464	31,877
20	67,160	0.45638	30,650
21	67,160	0.43883	29,472
22	67,160	0.42195	28,338
23	67,160	0.40572	27,248
24	67,160	0.39012	26,200
25	67,160	0.37512	25,193
26	67,160	0.36069	24,224
27	67,160	0.34682	23,292
28	67,160	0.33348	22,397
29	67,160	0.32065	21,535
30	67,160	0.30832	20,707
31	32,200	0.29646	9,546
32	32,200	0.28506	9,179
33	32,200	0.27410	8,826
34	32,200	0.26355	8,486
35	32,200	0.25341	8,160
36	32,200	0.24366	ekkarill92 Next > < Previous Related Solutions During the past year, Julia McGill planted a new vineyard on 150 acres of land that... During the past year, Julia McGill planted a new vineyard on 150 acres of land that she leases for $30,090 a year. She has asked you, as her accountant, to assist her in determining the value of her vineyard operation. The vineyard will bear no grapes for the first 5 years (1–5). In the next 5 years (6–10), Julia estimates that the vines will bear grapes that can be sold for $61,290 each year. For the next 20 years (11–30),... During the past year, Cindy McGill planted a new vineyard on 150 acres of land that... During the past year, Cindy McGill planted a new vineyard on 150 acres of land that she leases for $31,860 a year. She has asked you, as her accountant, to assist her in determining the value of her vineyard operation. The vineyard will bear no grapes for the first 5 years (1–5). In the next 5 years (6–10), Cindy estimates that the vines will bear grapes that can be sold for $63,530 each year. For the next 20 years (11–30),... During the past year, Cindy McGill planted a new vineyard on 150 acres of land that... During the past year, Cindy McGill planted a new vineyard on 150 acres of land that she leases for $31,840 a year. She has asked you, as her accountant, to assist her in determining the value of her vineyard operation. The vineyard will bear no grapes for the first 5 years (1–5). In the next 5 years (6–10), Cindy estimates that the vines will bear grapes that can be sold for $64,820 each year. For the next 20 years (11–30),... During the past year, Stacy McGill planted a new vineyard on 150 acres of land that... During the past year, Stacy McGill planted a new vineyard on 150 acres of land that she leases for $30,000 a year. She has asked you, as her accountant, to assist her in determining the value of her vineyard operation. The vineyard will bear no grapes for the first 5 years (1–5). In the next 5 years (6–10), Stacy estimates that the vines will bear grapes that can be sold for $60,000 each year. For the next 20 years (11–30),... The following data set provides information on acres harvested and planted by year and value in... The following data set provides information on acres harvested and planted by year and value in the US. Year ASPARAGUS - ACRES HARVESTED ASPARAGUS - ACRES PLANTED 2015 21,700 23,500 2014 23,800 25,800 2013 24,500 26,800 2012 25,300 27,800 2011 26,800 28,400 2010 28,000 29,200 2009 29,200 30,700 2008 32,200 33,700 2007 38,600 40,900 2006 43,200 44,700 2005 49,300 51,700 2004 61,500 66,000 2003 58,000 62,000 2002 66,000 70,500 2001 70,150 75,150 2000 77,400 82,800 1999 75,890 79,590 1998 74,430... A farmer has 150 acres of land suitable for cultivating Crops A and B. The cost... A farmer has 150 acres of land suitable for cultivating Crops A and B. The cost of cultivating Crop A is $40/acre, and the cost of cultivating Crop B is $60/acre. The farmer has a maximum of $7400 available for land cultivation. Each acre of Crop A requires 20 labor-hours, and each acre of Crop B requires 25 labor-hours. The farmer has a maximum of 3300 labor-hours available. He has also decided that he will cultivate at least 80 acres... During 2020, Waldo Inc. sold 10 acres of prime commercial zoned land to a builder for... During 2020, Waldo Inc. sold 10 acres of prime commercial zoned land to a builder for $5,000,000. The builder gave Waldo a $1,000,000 down payment and will pay the remaining balance of $4,000,000 to Waldo in 202 Waldo purchased the land in 2011 for $2,000,000. Using the installment method, how much profit will Waldo report for 2020? $600,000 $1,000,000 $3,000,000 Using the same information as in the preceding question, how much profit will Waldo report for 2020 using the cost... Farmer Brown planted com and wheat on his 1120 acres of land. The cost of planting and harvesting corn (which includes seed, planting, fertilizer, machinery, labor and other costs) is $270 per acre Farmer Brown planted com and wheat on his 1120 acres of land. The cost of planting and harvesting corn (which includes seed, planting, fertilizer, machinery, labor and other costs) is $270 per acre. The cost of planting and harvesting what is $140 por acre. If Farmer Brown's total cost was $237,400, how many acres of com did he plant? Farmer Brown planted _______ acres of com During the year, Sloan Inc. began a project to construct new corporate headquarters. Sloan purchased land... During the year, Sloan Inc. began a project to construct new corporate headquarters. Sloan purchased land with an existing building for $750,000. The land was valued at $700,000 and the building at $50,000. Sloan planned to demolish the building and construct a new office building on the site. 1. Classify as land and do not depreciate. 2. Classify as building and depreciate. 3. Expense. 4. Capitalized 5. Expensed as a period cost Purchase of land for $700,000 Interest of $147,000... A company paid $150 in dividends and $500 in interest over the past year. The company... A company paid $150 in dividends and $500 in interest over the past year. The company increased retained earnings by $400 and had accounts payable of $690. Sales for the year were $16,000 and the tax rate was 30 percent. What was the company's EBIT? Group of answer choices $1,050 $1,286 $4,800 $3,750 $1,740 ADVERTISEMENT Subjects Accounting Advanced Math Anatomy and Physiology Biology Chemistry Civil Engineering Computer Science Economics Electrical Engineering Finance History Math Mechanical Engineering Operations Management Physics Psychology Statistics and Probability Nursing Other ADVERTISEMENT Latest Questions Case Study 2: The Turn Around at Ford Ford has been going through difficult times and... At a certain temperature T1, a (1.2324x10^2) mm rod of a copper alloy containing (3.04x10^1) at%... choose one of the developmental theories (phychosexual-freud, psychosocial-eirkson, cognitive-piaget, or moral development-kohlberg) and exlain when and... 1. Why do some people resist the goal of becoming world class? How can this resistance... ATestforPrimalityisthefollowing: Given an integer n > 1, to test whether n is prime check to see... I have extra columns with data showing up in my pivot table. How can I get... In your own words, discuss The Fourth Amendment. How are new areas of technology impacted by... ADVERTISEMENT About @ 2020 WizEdu