Videos
a.
The
Explanation: The net present value of alternative 1 is -$5,921.3.
Explanation:
Calculate the net present value as shown below.
| Particulars | Cash flow | Present value at 10% | Present value of net cash flow |
| Year 1 |
$8,000 |
0.9091 |
$7,272.8 |
| Year 2 |
$8,000 |
0.8264 |
$6,611.2 |
| Year 3 |
$8,000 |
0.7513 |
$6,010.4 |
| Year 4 |
$8,000 |
0.6830 |
$5,464.0 |
| Year 5 |
$8,000 |
0.6209 |
$4,967.2 |
| Year 6 |
$8,000 |
0.5645 |
$4,516.0 |
| Year 7 |
$8,000 |
0.5132 |
$4,105.6 |
| Year 8 |
$11,000 |
0.4665 |
$5,131.5 |
| Total |
$44,078.7 | ||
| Invested outflows |
$67,000 |
($50,000.0) | |
| Net present value |
-$5,921.3 | ||
Table – 1
Therefore, the net present value of alternative 1 is -$5,921.3.
Working Notes:
(a) On deduction of yearly operating cost from yearly revenues, the yearly cash flow is obtained.
(b) The
(c) The cost of old machine is not considered as the invested amount, as such cost is historical cost.
Conclusion:
Since the total cash flows are smaller than the invested amount, the net present value is negative.
b.
The net present value of alternative 2.
Explanation: The net present value of alternative 2 is $61,458.2.
Explanation:
Calculate the net present value as shown below.
| Particulars | Cash flow | Present value at 10% | Present value of net cash flow |
| Year 1 | $38,000 | 0.9091 | $34,545.8 |
| Year 2 | $38,000 | 0.8264 | $31,403.2 |
| Year 3 | $38,000 | 0.7513 | $28,549.4 |
| Year 4 | $38,000 | 0.6830 | $25,954.0 |
| Year 5 | $38,000 | 0.6209 | $23,594.2 |
| Year 6 | $38,000 | 0.5645 | $21,451.0 |
| Year 7 | $38,000 | 0.5132 | $19,501.6 |
| Year 8 | $46,000 | 0.4665 | $21,459.0 |
| Total cash flows | $206,458.2 | ||
| Invested outflows | $312,000 | ($145,000.0) | |
| Net present value | $61,458.2 | ||
Table – 2
Therefore, the net present value of alternative 2 is $61,458.2.
Working Notes:
(a) On deduction of yearly operating cost from yearly revenues, the yearly cash flow is obtained.
(b) The cash inflow of $46,000 is obtained by adding the salvage value of $8,000 is added in the actual cash inflow of the eighth year.
(c) The cost of old machine is not considered as the invested amount, as such cost is historical cost.
Conclusion:
Since the total cash flows are greater than the invested amount, the net present value is negative.
c.
To ascertain: The alternative to be recommended to management.
Explanation: Alternative 2 should be selected.
Explanation:
The projects or alternatives with positive NPV should be accepted, as the total cash flows are greater than the invested amount. The net present value of the alternative 1 is -$5,921.3 and that of alternative 2 is $61,458.2.
Hence, alternative 1 shows the negative net present value and alternative 2 shows positive net present value.
Conclusion:
Hence, alternative 2 should be recommended to the management.
a.
Explanation of Solution
The net present value of alternative 1 is -$5,921.3.
Since the total cash flows are smaller than the invested amount, the net present value is negative.
b.
The net present value of alternative 2.
b.
Explanation of Solution
The net present value of alternative 2 is $61,458.2.
Since the total cash flows are greater than the invested amount, the net present value is negative.
c.
To ascertain: The alternative to be recommended to management.
c.
Explanation of Solution
Alternative 2 should be selected.
Hence, alternative 2 should be recommended to the management.
Want to see more full solutions like this?
Chapter 24 Solutions
Financial & Managerial Accounting: Information for Decisions w Access Card, 5th edition, ACC 211 & 212, Northern Virginia Community College
- The following items and amounts were taken from Sandhill Inc.'s 2025 income statement and balance sheet, the end of its first year of operations. Interest expense $2,100 Equipment, net $55,200 Interest payable 550 Depreciation expense 3,300 Notes payable 11,700 Supplies 4,300 Sales revenue 46,300 Common stock 24,800 Cash 2,400 Supplies expense 750 Salaries and wages expense 15,300 Prepare an income statement for Sandhill Inc. for December 31, 2025. Sandhill Inc. Income Statement S GA $ $arrow_forwardOrganization/Industry Rank Employer Survey Student Survey Career Service Director Survey Average Pay Deloitte & Touche/accounting 1 1 8 1 55 Ernst & Young/accounting 2 6 3 6 50 PricewaterhouseCoopers/accounting 3 22 5 2 50 KPMG/accounting 4 17 11 5 50 U.S. State Department/government 5 12 2 24 60 Goldman Sachs/investment banking 6 3 13 16 60 Teach for America/non-profit; government 7 24 6 7 35 Target/retail 8 19 18 3 45 JPMorgan/investment banking 9 13 12 17 60 IBM/technology 10 11 17 13 60 Accenture/consulting 11 5 38 15 60 General Mills/consumer products 12 3 33 28 60 Abbott Laboratories/health 13 2 44 36 55 Walt Disney/hospitality 14 60 1 8 40 Enterprise Rent-A-Car/transportation 15 28 51 4 35 General Electric/manufacturing 16 19 16 9 55 Phillip Morris/consumer products 17 8 50 19 55 Microsoft/technology 18 28 9 34 75 Prudential/insurance 19 9 55 37 50 Intel/technology 20 14 23 63 60 Aflac/insurance 21 9 55 62 50 Verizon…arrow_forwardIn 2012 XYZ Co. had sales of $74 billion and a net income of $23 billion, and its year-end total assets were $200 billion. The firm's total debt-to-total assets ratio was 45.3%. Based on the DuPont equation, what was XYZ Co.'s ROE in 2012? a) 22.97% b) 8.67% c) 25.62% d) 21.02% e) 14.01%arrow_forward
- Provide correct solution and accountingarrow_forwardCompute the company's degree of opereting leverage?arrow_forwardWhich feature distinguishes nominal accounts from real accounts in closing entries? Options: (i) Temporary nature requiring closure (ii) Balance sheet presentation (iii) Permanent balances carried forward (iv) Contra account status financial Accounting problemarrow_forward
AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,
Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSON
Intermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill Education
Financial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education