

|
|
|
Accounting 211 Thursday, April 22nd, 1999 Announcements: none Lecture notes: Example:The Nittany Kitten division reports the following results for 1998:
Cost to buy part X = $31.50
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
1) |
1,200 x PA6/7 = 1,200 x 5.582 = $6,698 |
|
2) |
1,200 x PA6/14 = 1,200 x 9.295 = $11,154 |
|
3) |
1,200 x PA8/7 = 1,200 x 5.206 = $6,247 |
|
4) |
1,200 x PA8/14 = 1,200 x 8.244 = $9,893 |
|
1) |
30,000 x PA16/5 |
|
2) |
25,000 x P12/10 |
|
3) |
21,000 x P10/2 + 15,000 x (P10/4 + P10/5 + P10/6) |
|
4) |
22,500 x PA14/12 |
|
5) |
25,000 x P10/1 + 20,000 x P10/2 + 30,000 x P10/3 + 40,000 x P10/4 + 50,000 x P10/5 |
|
6) |
60,000 x P14/6 |
Investment cost = $50,000
Desired rate of return = 8%
Estimated cash flows from the investment
Years 1-10 = 8,000
Year 11 = 6,000
Year 12 = 2,000
Calculate the present value of the future cash flows
|
8,000 x PA8/10 = 8,000 x 6.71 = |
53,680 |
|
6,000 x P8/11 = 6,000 x .429 = |
2,574 |
|
2,000 x P8/12 = 6,000 x .397 = |
794 |
|
$57,048 |
Net present value
|
Present value of future cash flows |
57,048 |
|
Less initial cost |
- 50,000 |
|
$7,048 |
Machine cost = 150,000
Estimated life = 5 years
Estimated salvage value = 10,000
Annual cash flows increase = 40,000
Discount rate = 12%
Tax rate = 30%
Annual income
|
Increased cash flows |
40,000 |
|
- depreciation expense |
- 28,000 |
|
12,000 |
|
|
- taxes |
- 3,600 |
|
Net income |
8,400 |
Accounting rate of return
8,400 / 80,000 = 10.5%
Payback period
150,000 / 36,400 = 4.12 years
Net present value
|
Initial cost |
- 150,000 |
|
36,400 x PA12/5 |
131.22 |
|
10,000 x P12/5 |
5,670 |
|
Net present value |
- 13,108 |