Preview

Acct 505 Exercise 13-14

Satisfactory Essays
Open Document
Open Document
3080 Words
Grammar
Grammar
Plagiarism
Plagiarism
Writing
Writing
Score
Score
Acct 505 Exercise 13-14
NPV A
Item Years "Amt of
Cash Flow" "20%
FACTOR" "PV of
Cash Flows"
Annual Cost Savings 1 - 7 80000 3.605 288400
Initial Investment NOW -300000 1 -300000
Salvage Value 7 20000 0.279 5580
Net Present Value -6020

NPV B
Item Years "Amt of
Cash Flow" "20%
FACTOR" "PV of
Cash Flows"
Annual Cost Savings 1 - 7 60000 3.605 216300
Initial Investment NOW -300000 1 -300000
Working Capital Released 7 300000 0.279 83700
Net Present Value 0

NPV A
Item Years "Amt of
Cash Flow" "20%
FACTOR" "PV of
Cash Flows"
Annual Cost Savings 1 - 7 80000 3.605 288400
Initial Investment NOW -300000 1 -300000
Salvage Value 7 20000 0.279 5580
Net Present Value -6020

NPV B
Item Years "Amt of
Cash Flow" "20%
FACTOR" "PV of
Cash Flows"
Annual Cost Savings 1 - 7 60000 3.605 216300
Initial Investment NOW -300000 1 -300000
Working Capital Released 7 300000 0.279 83700
Net Present Value 0

NPV A
Item Years "Amt of
Cash Flow" "20%
FACTOR" "PV of
Cash Flows"
Annual Cost Savings 1 - 7 80000 3.605 288400
Initial Investment NOW -300000 1 -300000
Salvage Value 7 20000 0.279 5580
Net Present Value -6020

NPV B
Item Years "Amt of
Cash Flow" "20%
FACTOR" "PV of
Cash Flows"
Annual Cost Savings 1 - 7 60000 3.605 216300
Initial Investment NOW -300000 1 -300000
Working Capital Released 7 300000 0.279 83700
Net Present Value 0

NPV A
Item Years "Amt of
Cash Flow" "20%
FACTOR" "PV of
Cash Flows"
Annual Cost Savings 1 - 7 80000 3.605 288400
Initial Investment NOW -300000 1 -300000
Salvage Value 7 20000 0.279 5580
Net Present Value -6020

NPV B
Item Years "Amt of
Cash Flow" "20%
FACTOR" "PV of
Cash Flows"
Annual Cost Savings 1 - 7 60000 3.605 216300
Initial Investment NOW -300000 1 -300000
Working Capital Released 7 300000 0.279 83700
Net Present Value 0

NPV A
Item Years "Amt of
Continue Reading
View Writing Issues

You May Also Find These Documents Helpful

  • Satisfactory Essays

    Caladonia Products Integrative Problem Paper
    • 516 Words
    • 3 Pages

    Caladonia Products Integrative Problem Paper

    For project A, the projects net present value is $100,000 the initial investment overhead of the project is a negative expenditure because it is an expense to the company. Over the next five years the group expects to add the present annual value of $32,000, the return rate will be 11% utilizing the annuity table. The factor will be 3.696 at 11% for five years. To calculate the cash inflow, multiply the annual $32,000 by 3.696 at 11% to equal $118.272. Over a five year period the total cash inflow is $118,272 with a net value of $18,272 for project A. Net present value = $118,272 - $100,000 = $18,272…

    • 516 Words
    • 3 Pages
    Satisfactory Essays
    Read More
  • Satisfactory Essays

    BGA1 Task 4
    • 343 Words
    • 2 Pages

    BGA1 Task 4

    Net present value (NPV) method is used to decide whether or not a company should take on a new project or acquisition. The formula for NPV is the difference between the present value of a project’s cash inflows and its cash outflows. To calculate the present values the future cash flows are discounted using the time value of money method. For the project to be accepted the NPV should be positive, because it means the return is greater than the required rate of return; or zero, because that means the return is equal to the required rate of return. However, if negative the project should be rejected, because its return is less than the required rate of return. This required rate of return is also referred to as the cost of capital.…

    • 343 Words
    • 2 Pages
    Satisfactory Essays
    Read More
  • Satisfactory Essays

    AC505 course project
    • 311 Words
    • 3 Pages

    AC505 course project

    ACCT505 Part B Capital Budgeting problem Clark Paints Data: Cost of new equipment $200,000 Expected life of equipment in years 5 Disposal value in 5 years $40,000 Life production - number of cans 5,500,000 Annual production or purchase needs 1,100,000 Initial training costs 0 Number of workers needed 3 Annual hours to be worked per employee 2,000 Earnings per hour for employees $12 Annual health benefits per employee $2,500 Other annual benefits per employee-% of wages 18% Cost of raw materials per can $0.25 Other variable production costs per can $0.05 Costs to purchase cans - per can $0.45 Required rate of return 12% Tax rate 35% Make Purchase Cost to produce Annual cost of direct material: Need of 1,100,000 cans per year $330,000 Annual cost of direct labor for new employees: Wages 72,000 Health benefits 7,500 Other benefits 12,960 Total wages and benefits 92,460 Other variable production costs Total annual production costs $422,460 Annual cost to purchase cans $495,000 Part 1 Cash flows over the life of the project Before Tax After Tax Item Amount Amount Annual cash savings $72,540 0.65 $47,151 Tax savings due to depreciation 32,000 0.35 $11,200 Total annual cash flow $58,351 Part 2 Payback Period 200,000/58,351 3.4 Years…

    • 311 Words
    • 3 Pages
    Satisfactory Essays
    Read More
  • Good Essays

    Qrb 501 Week 1 Capital Budgeting Case
    • 796 Words
    • 4 Pages

    Qrb 501 Week 1 Capital Budgeting Case

    Company A started with $250,000 and increased in revenue by 10% each year up to 5 years. Therefore, at the end of 5 years the revenue totaled $146,410. We subtracted the annual expenses from the yearly revenue to determine the profit before depreciation or the profit before the drop in value. Depreciation moves the cost of an asset to depreciation expense during the asset 's useful life. Depreciation expense results when the purchase price of a fixed asset is reduced over time, or its useful life (Keown, Martin, & Petty, 2014). In Corporation A, the Depreciation expense is $5,000 a year. We deducted the $5,000 year depreciation from the profit to obtain the profit before tax. The tax rate of 25% was deducted from the profit before tax to find the net income. The 5 Year Projected Cash Flow is the net income plus the…

    • 796 Words
    • 4 Pages
    Good Essays
    Read More
  • Satisfactory Essays

    Caladonia Products Integrative Problem
    • 265 Words
    • 2 Pages

    Caladonia Products Integrative Problem

    The NPV for Project B equals the present value of $1.00 for 5 years at 0.11 which yields a NPV of $18,600. In order to find the present value of the $200,000 for the five years at .11 we will use the present value of $1.00 table. The factor of this table equals 0.593.…

    • 265 Words
    • 2 Pages
    Satisfactory Essays
    Read More
  • Good Essays

    Course Projectb Acct. 505
    • 636 Words
    • 3 Pages

    Course Projectb Acct. 505

    Part 3 Annual rate of return Accounting income as result of decreased costs Annual cash savings Less Depreciation Before tax income Tax at 35% rate After tax income $26351/200,000 = Part 4 Net Present Value Item Cost of machine Cost of training Annual cash savings Tax savings due to depreciation Disposal value Net Present Value Year 0 0 1-5 1-5 5…

    • 636 Words
    • 3 Pages
    Good Essays
    Read More
  • Good Essays

    Nt1330 Unit 5 Exercise 1
    • 83 Words
    • 1 Page

    Nt1330 Unit 5 Exercise 1

    Attached are the results from last weeks performance for those accounts that are past due with a past due balance 30+ days or older. As a unit, we reduced the number of these accounts this week by 1,043 and the past due balance by $2,200,318.…

    • 83 Words
    • 1 Page
    Good Essays
    Read More
  • Satisfactory Essays

    Exercise 8.5-1
    • 487 Words
    • 2 Pages

    Exercise 8.5-1

    How do hormone levels regulate the female menstrual cycle? Use the following experimental data to analyze hormone levels during the menstrual cycle.…

    • 487 Words
    • 2 Pages
    Satisfactory Essays
    Read More
  • Satisfactory Essays

    Acc/460 Exercise 2-1
    • 238 Words
    • 1 Page

    Acc/460 Exercise 2-1

    You will need to check the first half 1-10 as some of them were wrong and the instructor did not provide the correct answers.…

    • 238 Words
    • 1 Page
    Satisfactory Essays
    Read More
  • Satisfactory Essays

    Ac 556 Week 4 Assingment
    • 470 Words
    • 2 Pages

    Ac 556 Week 4 Assingment

    Salvage value | $8,000 | | | | | | | Before tax annual cash inflows | $28,500 | | | | | | | Tax rate | 35% | | | | | | | Discount rate | 14% | | | | | | | | | | | | | | | | 1. Annual accounting income | | | | | | | | | Annual cash inflows | $28,500 | | | | | | | | Depreciation expense | 12,000 | | | | | | | | | | | | | | | | | EBT | 16,500 | | | | | | | | Income tax | 5,775 | | | | | | | | | | | | | | | | | Accounting Income | $10,725 | | | | | | | | | | | | | | | | | | | | | | | | | 2. Annual after tax cash inflows | | | | | | | | | Accounting income | $10,725 | | | | | | | | Add back depr.…

    • 470 Words
    • 2 Pages
    Satisfactory Essays
    Read More
  • Good Essays

    Capital Budgeting Scenario
    • 854 Words
    • 4 Pages

    Capital Budgeting Scenario

    The net present value is computed below using the 10% average cost of capital being used for the cost of the new factory:…

    • 854 Words
    • 4 Pages
    Good Essays
    Read More
  • Satisfactory Essays

    Course Project
    • 271 Words
    • 12 Pages

    Course Project

    Trucks 18,364* Discount on Notes Payable 1,636 Cash 2,000 Notes Payable 18,000 *PV of $18,000 @ 10% for 1 year = $18,000 X .90909 = $16,364 $16,364 + $2,000 = $18,364 3. Trucks 15,200 Cost of Goods Sold 12,000 Inventory 12,000 Sales Revenue 15,200 4. Trucks 13,000 Common Stock 10,000 Paid-in Capital in Excess of Par – Common Stock (1,000 shares X $13 = $13,000; $13,000 less $10,000 par value) 3,000 E10-7 (a) Avoidable Interest…

    • 271 Words
    • 12 Pages
    Satisfactory Essays
    Read More
  • Better Essays

    Caledonia Products
    • 1372 Words
    • 6 Pages

    Caledonia Products

    Caledonia Products Company is introducing a new product. With previous fallouts from the company and ranging a 34% marginal tax bracket with a 15% required rate of return or cost of capital the change of direction is to initiate the new plan. Mr. V. Morrison, CEO, Caledonia products is asking for professional guidance to analyze his current cash flow statement to determine if the project of adding two mutually exclusive projects is profitable. Therefore, as an Assistant Financial Analyst, is take into account the interest to calculate Project A and Project B’s payback period, net present value, and internal rate of return to provide a recommendation on which project is tangible than the other.…

    • 1372 Words
    • 6 Pages
    Better Essays
    Read More
  • Satisfactory Essays

    Free Cash Flow
    • 428 Words
    • 4 Pages

    Free Cash Flow

    Pinkerton case - General Create NPV “Be Big” • Check out case instructions on bspace & begin working with your group Historical case – CPP’s bid to acquire Pinkerton security guard firm in the late 1980s Provide executive summary & detailed analysis of value of acquisition Email your group’s bid to GSI before 6 p.m. evening before discussion Be prepared to discuss the case in class (your answers, your analysis, etc.) 1 Valuation - Use NPV approach How to make investment decisions: 1.…

    • 428 Words
    • 4 Pages
    Satisfactory Essays
    Read More
  • Good Essays

    Mis 589 Exercise 8-3
    • 705 Words
    • 3 Pages

    Mis 589 Exercise 8-3

    You have been hired by a small company to install a backbone to connect four 100base-T Ethernet LANs (each using one 24-port hub) and to provide a connection to the Internet. Develop a simple backbone and determine the total cost (i.e., select the backbone technology and price it, select the cabling and price it, select the devices and price them, and so on). Prices are available at www.datacommwarehouse.com, but use any source that is convenient. For simplicity, assume that category 5, category 5e, category 6, and fiber-optic cable have a fixed cost per circuit to buy and install, regardless of distance, of $50, $60, $120, and $300, respectively.…

    • 705 Words
    • 3 Pages
    Good Essays
    Read More

Related Topics