Saturday, August 6th, 2011 at
10:34 am
Most Company has an opportunity to invest in one of two new projects. Project Y requires a 5,000 investment for new machinery with a four-year life and no salvage value. Project Z requires a 5,000 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.
Project Y Project Z
Sales $ 360,000 $ 275,000
Expenses
Direct materials 50,400 34,375
Direct labor 72,000 41,250
Overhead including depreciation 129,600 123,750
Selling and administrative expenses 26,000 25,000
Total expenses 278,000 224,375
Pretax income 82,000 50,625
Income taxes (30%) 24,600 15,188
Net income $ 57,400 $ 35,437
______________________________________…
Requirement 1:
Compute each project’s annual expected net cash flows. (Omit the "$" sign in your response. Round your answer to the nearest dollar amount.)
Project Y Project Z
Net cash flow $
$
______________________________________…
Requirement 2:
Determine each project’s payback period. (Round your answer to 2 decimal places.)
Project Y Project Z
Payback Period
years
years
______________________________________…
Requirement 3:
Compute each project’s accounting rate of return. (Omit the "%" sign, which is provided for you. Round your answer to 1 decimal place.)
Project Y Project Z
Accounting rate of return
%
%
______________________________________…
Requirement 4:
Determine each project’s net present value using 8% as the discount rate. Use the Table B.3 for annuity value. For part 4 only, assume that cash flows occur at each year-end. (Omit the "$" sign in your response. Round your answer to the nearest dollar amount.)
Project Y Project Z
Net present value $