Please organize it exactly as seen and show your work Required: 1. Compute each project’s annual…
The following solution is suggested to handle the subject “Please organize it exactly as seen and show your work Required: 1. Compute each project’s annual…“. Let’s keep an eye on the content below!
Question “Please organize it exactly as seen and show your work Required: 1. Compute each project’s annual…”
Please organize it exactly as seen and show your work
Required: 1. Compute each project’s annual expected net cash flows. Net Income Depreciation expense Project Y Project Z $ 51,770 $ 33,666 77,500 103,333 Å¿ Expected net cash flows $ 131,900 $ 141,073
2. Determine each project’s payback period. Payback Period Choose Numerator: Choose Denominator: Payback Period = Payback period Project Y Project 2
3. Compute each project’s accounting rate of retum. Accounting Rate of Return 1 Choose Denominator: Choose Numerator: – Accounting Rate of Return Accounting rate of return Project Y Project Z
4. Determine each project’s net present value using 9% as the discount rate. Assume that cash flows occur at each year-end. (Round your intermediate calculations.) Project Y Chart values are based on: Select Chart Amount x PV Factor = Present Value Net present value Project z Chart values are based on: Select Chart Amount * PV Factor – Present Value Net present value
Most Company has an opportunity to invest in one of two new projects. Project Y requires a $310,000 investment for new machinery with a four-year life and no salvage value. Project Z requires a $310,000 investment for new machinery with a three-year life and no salvage value. The two projects yield the following predicted annual results. The company uses straight-line depreciation, and cash flows occur evenly throughout each year. (FV of $1, PV of $1, FVA of $1 and PVA of $1) (Use appropriate factor(s) from the tables provided.) Project Y $365,000 Project Z $292,000 Sales Expenses Direct materials Direct labor Overhead including depreciation Selling and administrative expenses 51,100 73.000 131,400 26,000 36,500 43,800 131,400 26,000 Total expenses 281,500 237,700 Pretax income Income taxes (38%) 83,500 31,730 54,300 20,634 Net income $ 51,770 $ 33,666
Answer
Req.1 | ||
Project Y | Project Z | |
Net Income | $ 51,770 | $ 33,666 |
Add: | ||
Depreciation | $ 77,500 | $ 103,333 |
Annual Net Cash Flow Expected | $ 129,270 | $ 136,999 |
Req.2 | ||||||
Period of Payback | ||||||
Select Numerator | / | Choose Denominator | = | Period of Payback | ||
Initial Investments | / | Expected Annual Net Cash Flow | = | Payback Period | ||
Project Y | $310,000 | / | $129,270 | = | 2.40 | Years |
Project Z | $310,000 | / | $136,999 | = | 2.26 | Years |
Req.3 | ||||||
Accounting Rate of Return | ||||||
Select Numerator | / | Choose Denominator | = | Accounting Rate of Return | ||
Net Income | / | Initial Investments | = | Accounting Rate of Return | ||
Project Y | $51,770 | / | $310,000 | = | 16.70% | |
Project Z | $33,666 | / | $310,000 | = | 10.86% |
Req.4 | |||||
Project Y | |||||
Chart values are calculated using: | |||||
n= | 4 | ||||
i= | 9% | ||||
Select Chart | The amount | * | PV Factor | = | Current Value |
An annuity with a present value of 1 | $ 129,270 | * | 3.2397 | = | $418,796 |
Initial investment | $310,000 | ||||
Net Present Value | $108,796 | ||||
Project Z | |||||
Chart values are calculated using: | |||||
n= | 3 | ||||
i= | 9% | ||||
Select Chart | The amount | * | PV Factor | = | Current Value |
An annuity with a present value of 1 | $ 136,999 | * | 2.5313 | = | $346,786 |
Initial investment | $310,000 | ||||
Net Present Value | $36,786 |
Conclusion
Above is the solution for “Please organize it exactly as seen and show your work Required: 1. Compute each project’s annual…“. We hope that you find a good answer and gain the knowledge about this topic of business.