FINANCIAL ACCOUNTING
10th Edition
ISBN: 9781259964947
Author: Libby
Publisher: MCG
expand_more
expand_more
format_list_bulleted
Related questions
Question
Exercise 14-2 (Algo) Net Present Value Analysis [LO14-2]
The management of Kunkel Company is considering the purchase of a $22,000 machine that would reduce operating costs by $5,000 per year. At the end of the machine’s five-year useful life, it will have zero salvage value. The company’s required rate of return is 16%.
Click here to view Exhibit 14B-1 and Exhibit 14B-2, to determine the appropriate discount factor(s) using table.
Required:
1. Determine the net present value of the investment in the machine.
2. What is the difference between the total, undiscounted cash inflows and cash outflows over the entire life of the machine?
Transcribed Image Text:EXHIBIT 14B-1
Cnapter 14 Homework Problems - Con.
M https://ezto-cf-media.mheducation.com/Media/Con.
b My Questions | bartleby
Present Value of $1;
1
(1+r))"
Periods
4%
5%
6%
7%
8%
10%
9%
11%
12%
15%
0.962 0.952
13%
14%
16%
17%
1
18%
19%
0.935 0.926 0.917 0.909 0.901 0.893 0.885 0.877 0.870 0.862 0.855 0.847 0.840 0.833 0.826 0.820 0.813 0.806 0.800
0.873 0.857 0.842 0.826 0.812 0.797 0.783 0.769 0.756 0.743 0.731
0.816 | 0.794 0.772 | 0.751 0.731 0.712 | 0.693 0.675 0.658 0.641 0.624 0.6090.593 0.5790.564 0.551 0,537 0,524 0,512
21%
0.943
0.925 0.907 0.890
0.864 0.840
20%
22%
23%
24%
25%
2
0.889
0.718 0.706 0.694 0.683 0.672 0.661 0.650 0.640
0.855 0.823 0.792 0.763 0.735 0.708 0.683 0.659 0.636 0.613 0.592 0.572 0.552 0.534 0.516 0.499 0.482 0.467 0.451 0.437 0.423 0.410
0.822 | 0.784 0.747
0.790 0.746 0.705 0.666
0.760 0.711 0.665 0.623
4
5
0.747 0.713
0.713 0.681
0.650 0.621 0.593 0.567 0.543 0.519 0.497 0.476 0.456 0.437 0.419 0.402 0.386 0.370 0.355 0.341
0.630 0.596 0.564 0.5350.507 0.480 0.456 0.432 0.410 0.390 0.370 0.352 0.335 0.319 0.303 0.289 0.275 0.262
0.583 0.547 | 0.513| 0.482 0.452 | 0.425 0.400 0.376 0.354 0.333 0.314 0.296 0.279 | 0.263 0.249 0.235 0.222 0.210
6.
0.328
8
0.627 0.582 0.540 0.502 0.467 0.434 0.404 0.376 0.351 0.327 0.305 0.285 0.266 0.249 0.233 0.218 0.204 0.191
0.731
0.677
| 0.179 0.168
0.500 0.460 0.424 0.391 0.361 0.333 0.308 0.284 0.263 0.243 0.225 0.209 0.194 0.180 0.167 0.155 0.144 0.134
0.508 0.463 0.422 | 0.386 0.352 0.322 0.295 0.270 0.247 0.227 0.208 0.191 0.176 0.162 | 0.149 0.137 0.126 0.116 0.107
0.650 0.585 0.527 0.475 0.429 0.388 0.350 0.317 0.287 0.261 0.237 0.215 0.195 0.178 0.162 0.148 | 0.135 0.123 0.112 0.103 0.094 0.086
0.703
0.645 0.592 0.544
10
0.676 0.614 0.558
11
12
0.625 0.557 0.497 0.444 0.397 0.356 0.319 0.286 0.257 0.231 0.208 0.187 0.168 0.152 0.137 0.124 0.112 0.102 | 0.092
0.076
0.326 0.290 0.258 0.229 0.204 0.182 | 0.163 0,145 0.130 0.116 0.104 0.093 0.084 0.075 0.068 0.061
0.083
0.069
0.601 0.530 0.469 0.415 0.368
0.505 0.442 0.388 0.340
0.481 0.417 0.362 0.315
0.534 0.458 0.394 0.339 0.292
0.270 |
0.416 0.350 0.296 0.250
13
0.055
0.049 0.044
0.577
0.299 0.263 0.232 0.205 0.181 0.160 0.141 0.125 0.111 0.099 0.088 0.078 0.069 0.062 | 0.055
0.275 0.239 | 0.209 0.183 0.160 0.140 0.123 0.108 0.095 0.084 0.074 0.065 0.057 0.051 0.045 0.040 0.035
0.252 0.218 0.188 0.163 0.141 0.123 0.107 0.093 0.081 0.071 0.062 0.054 0.047 0.042 0.036
0.231 0.198 0.170 0.146 0.125 0.108 0.093 0.080 0.069 0.060
0.212 0.180 0.153 0.130 0.111 0.095 0.081 0.069 0.059 0.051 0.044 0.038 0.032 | 0.028
14
15
16
0.032 0.028
0.513 0.436 0.371 0.317
0.494
17
0.052 | 0.045
0.039 | 0.034 0.030
0.026
0.023
18
0.024 | 0.021 0.018
0.037 0.031 0.027 0.023
0.232 | 0.194 0.164 0.138 0.116 0.098 0.083 0.070 | 0.060 0.051
0.043
0.014
0.475 0.396 0.331
0.4560.377 0.312 0.258 0.215 0.178 0.149 0.124 0.104 0.087 0.073 0.061
0.439 0.359
0.422 | 0.342
0.406 0.326 0.262 0.211
0.390 0.310
0.375 0.295 0.233 0.184 0.146 0.116 0.092 0.074 0.059 0.047 0.038 0.030 0.024
19
0.277
0.043
0.020 | 0.017
0.016 | 0.014 0.012
0.009
0.037 0.031
|
0.026 | 0.022 0.018
0.032 0.026 0.022 0.018 0.015 0.013
20
0.051
0.026 0.022 0.019
0.164 0.135 0.112 0.093 0.077 0.064 0.053 0.044 0.037 0.031
0.150 0.123 0.101 0.083 0.068 0.056 0.046 0.038
| 0.011
0.009
| 0.007 0.006
0.006 0.005
0.004
0.015 0.013
0.294 0.242 0.199
0.226 0.184
21
0.007
22
0.012 0.010 0.009
0.170 0.138 0.112 0.091
0.197 | 0.158 0.126 0.102 | 0.082| 0.066 0.053
0.074 0.060 0.049 0.040 0.033 | 0.027 0.022 | 0.018 0.015
0.023 0.019 0.015 0.013
0.020 0.016 0.013 0.010
23
0.010 | 0.008 0.007
0.009 0.007 |
0.007 | 0.006
0.043 0.035 0.028
24
0.247
0.006 | 0.005
0.005 | 0.004 0.003
0.004
25
0.011
0.066 0.053 0.042 0.033
0.060 0.047 0.037
0.042 0.033
0.029
0.026 0.021 0.017
0.014
0.009
0.220 0.172 0.135 0.106
0.207 0.161
0,281
0.084
0.361
0.347
26
0.003
0.002
0.029 0.023
0.026 0.020
0.022 0.017
0.009 0.007
0.018 0.014 0.011
0.010
0.006 0.005
0.125 0.098 0.076
0.150 0.116 0.090 0.069 0.054
0.082
0.268
0.002 | 0.002
0.002 | 0.002
0.002 0.002 0.001
0.000 | 0.000 0.000
27
0.016 | 0.012 | 0.008
0.006 | 0.005
0.004
0.003
0.255 0.196
0.243 0.185
0.231| 0.174
0.208 0.142 0.097
0.333
0.321
0.003
0.003
0.000
28
0.004
0.002
0.008 | 0.006
0.009 0.007 0.005
0.037
0.014 0.011
0.005
0.063 | 0.048
0.057 0.044 0.033 0.026
0.022 0.015 | 0.011 | 0.008 0.005 0.004 0.003
29
0.141
0.107
0.004
0.003
0.020
0.015
0.012
30
0.308
0.131
0.099
0.075
0.002 | 0.001 | 0.001
0.001
0.000
0.067
0.046 0.032
40
Transcribed Image Text:EXHIBIT 14B-2
D My Questions | bartleby
Present Value of an Annuity of $1 in Arrears;
((1 +r))"
Periods
4%
5%
6%
7%
8%
13%
11%
0.926 0.917 0.909 0.901
1.759 | 1.736 1.713
2.531 2.487 2.444
9%
10%
12%
14%
15%
16%
17%
18%
19%
20%
21%
25%
0.893 0.885 0.877 0.870 0.862 | 0.855 0.847 0.840 0.833 0.826 0.820 0.813 0.806 0.800
1.492 1.474 1.457 1.440
22%
23%
24%
0.962 0.952 0.943
1.886
2.775 2.723
3.630 3.546
1
2
1.859
1.833 1.808
1.690 1.668 1.647 1.626 1.605 1.585
2.402 2.361 2.322 2.283 2.246 2.210 2.174 2.140 2.106 | 2.074 2.042 2.011
1.783
1.566 1.547
1.528
1.509
3
2.673
2.624 2.577
1.981
1.952
3.312 3.240
3.993 3.890 3.791 3.696 3.605 3.517 3.433 3.352 3.274 3.199 3.127 3.058 2.991
4
3.465
3.387
3.170 3.102 3.037 2.974 2.914 2.855 2.798 2.743 2.690 2.639 2.589 2.540 2.494
2.448
2,404 2.362
2.926 2.864 2.803 2.745 2.689
3.167 3.092 3.020 2.951
5.033 4.868 4.712 4.564 4.423 4.288 4.160 4.039 3.922 3.812 3.706 3.605 3.508 3.416 3.327 3.242 3.161
3.329
3.566 3.463
4.054 3.923 3.799 3.682 3.571
4.452
5.242 5.076 4.917
5
4.329
4.212
4.100
6.
4.767
4.623
4.486 4.355 4.231
4.111 3.998 3.889 3.784 3.685 3.589 3.498 | 3.410 | 3.326 3.245
5.786 5.582 5.389 5.206
6.463 6.210 5.971
6.002
4.639 4.487 4.344 4.207 4.078 3.954 3.837 3.726 3.619
3,518
3,421
5.535 5.335 5.146 4.968 4.799
5.995 5.759 5.537 5.328 5.132 4.946 4.772 4.607 4.451 4.303 4.163 4.031 3.905 3.786 3.673
6.418 6.145 5.889 5.650 5.426 5.216 5.019 4.833 4.659 4.494 4.339
8.
6.733
5.747
6.247
7.024 6.710
7.139
9
7.435 7.108
6.802
6.515
10
8.111
7.722
7.360
4.192
6.805 6.495 6.207 5.938 5.687 5.453 5.234. 5.029 4.836 4.656 4.486 4.327 4.177 4.035 3.902 3.776 3.656
7.161 6.814 6.492 6.194 5.918 5.660 5.421 5.197 4.988 4.793 4.611 4.439 4.278 4.127 3.985 3.851 3.725
5.842 5.583 5.342 5.118 4.910 | 4.715 4.533 4.362 4.203 4.053 3.912 3.780
7.786 7.367 6.982 6.628 6.302 6.002 5.724 5.468 5.229 5.008 4.802 4.611 4.432 4.265 4.108 3.962 3.824
8.306 7.887
8.760 |
9.385 8.863
11
7.499
12
8.384
7.943
8.358 7.904 7.487 7.103 6.750 6.424
8.745
13
9.986 9.394 8,853
6.122
10.563 9.899 9.295
11.118 10.380 9.712
14
8.244
7.606 7.191
6.811
6.462 6.142 5.847 5.575 5.324 5.092 4.876 4.675 4.489 4.315 4.153
4.001| 3.859
15
9.108
8.559
8.061
8.313 7.824 7.379 6.974 6.604 6.265 5.954 5.668 5.405 5.162 4.938 4.730 4.536 4.357 4.189 4.033 3.887
3.910
11.652 10.838 10.106 9.447 8.851
12.166 11.274 10.477 9.763
12.659 11.690 10,828 10.059 9.372
16
8.544 8.022 7.549 7.120 6.729 6.373 6.047 5.749 5.475 5.222 4.990 4.775 4.576 4.391
8.756 8.201 7.702 7.250 6.840| 6.467 6.128 5.818 5.534 5.273 5.033 4.812 4.608 4.419 4.243 4.080
4.219 4.059
17
9.122
3.928
18
3.942
8.365 7.839 7.366 6.938 6.550
9.129 8.514 7.963 7.469 7.025 6.623
6.198 5.877 5.584 5.316 5.070 4.843 4.635 4.442 4.263 4.097
13.134 12.085 11.158 10.336 9.604 8.950
13.590 12.462 11.470 10.594 9.818
14.029 12.821 | 11.764 | 10.836 | 10.017 9.292 |
14.451 13.163 12.042 11.061 10.201 9.442 8.772 8.176 7.645 7.170 6.743 6.359
14.857 13.489 12.303 11.272 10.371 9.580
15.247 13.799 12.550 11.469 10.529 9.707 8.985 8.348 7.784 7.283 6.835 6.434 6.073 5.746 5.451 5.182 4.937 4.713 4.507 4.318 4.143
15.622 14.094 12.783 11.654 10.675 9.823
15.983 14.375 13.003 11.826 10.810 9.929 9.161
16.330 14.643 13.211 11.987 10.935 10.027 9.237 8.548 7.943 7.409 6.935 | 6.514 6.136 5.798 5.492 5.215 4.964 4.734 | 4.524 4.332 4.154 3.990
16.663 14.898 13.406 12.137 11.051 10.116 9.307
16.984 15.141 13.591 12.278 11.158 10.198 9.370 8.650 8.022 7.470 6.983 6.551 6.166 5.820 5.510 5.229 | 4.975 4.743 4.531
17.292 15.372 13.765 12.409 11.258 10.274 9.427 8.694 8.055 7.496 7.003 6.566 6.177 5.829 5.517 5.235 4.979 4.746 4.534 4.339 4.160
19.793 17.159 15.046 13.332 11.925 10.757 9.779 8.951 8.244
6.259 5.929 5.628 5.3535.101 4.870 4.657 4.460 4.279 4.110 3.954
4.121 | 3.963
4.130 | 3.970
4.137 | 3.976
19
8.649 8.075 7.562 7.102 6.687 6.312 5.973 5.665 5.384 5.127 4.891 4.675 4.476 4.292
6.011 5.696 5.410 5.149 4.909 4.690 4.488 4.302
20
21
22
23
8.883 8.266 7.718 7.230 6.792 6.399 6.044 5.723 5.432 5.167 4.925 4.703 4.499 4.311
3.981
4.514 4.323 4.147
4.151
3.985
24
9.077 8.422 7.843 7.330 6.873 6.464 6.097 5.766 5.467 5.195 4.948 4.721
3.988
25
6.118 5.783 5.480 5.206 4.956 4.728 4.520 4.328
8.488 7.896 7.372 6.906 6.491
26
4.335 4.157 3.992
4.337 4.159 3.994
3.995
27
8.602 7.984 7.441 6.961 6.534 6.152 5.810 5.502 5.223 4.970 4.739 4.528
28
29
30
7.634 7.105 6.642 6.233 5.871 5.548 5.258 4.997 4.760 4.544 4.347 4.166 3.999
40
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution
Trending nowThis is a popular solution!
Step by stepSolved in 2 steps with 1 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Similar questions
- Show work Ursus, Incorporated, is considering a project that would have a ten-year life and would require a $2,552,000 investment in equipment. At the end of ten years, the project would terminate and the equipment would have no salvage value. The project would provide net operating income each year as follows (Ignore income taxes.): Sales Variable expenses. Contribution margin Fixed expenses: Fixed out-of-pocket cash expenses Depreciation Net operating income. b. Compute the project's internal rate of return. Note: Round your final answer to the nearest whole percent. c. Compute the project's payback period. Note: Round your answer to 2 decimal place. d. Compute the project's simple rate of return. Note: Round your final answer to the nearest whole percent. a. Net present value b. Internal rate of return c. Payback period d. Simple rate of return All of the above items, except for depreciation, represent cash flows. The company's required rate of return is 14%. Required: a. Compute…arrow_forwardReplacement Analysis Although the Chen Company's milling machine is old, it is still in relatively good working order and would last for another 10 years. It is inefficient compared to modern standards, though, and so the company is considering replacing it. The new milling machine, at a cost of $100,000 delivered and installed, would also last for 10 years and would produce after-tax cash flows (labor savings and depreciation tax savings) of $18,200 per year. It would have zero salvage value at the end of its life. The project cost of capital is 9%, and its marginal tax rate is 25%. Should Chen buy the new machine? Do not round intermediate calculations. Round your answer to the nearest cent. Negative value, if any, should be indicated by a minus sign. NPV: $ Chen -Select- purchase the new machine.arrow_forwardSh7 Please help me. Fast solution please.arrow_forward
- QUESTION 7 Massey Enterprises is planning to buy a new machine to decrease the overall cost of production. This machine will cost $50000 and will help to save the company $22000 in operating costs annually. The machine will be fully depreciated using a straight-line depreciation method to a useful life of 4 years. The actual market value of the machine is expected to be zero at the termination of the project. The marginal tax rate for the company is 21 and the discount rate for this project is 11 percent. What is the net present value of this 4-year project?arrow_forward36arrow_forwardplease aswer fast i give upvotearrow_forward
- Ac [The following information applies to the questions displayed below.] Beacon Company is considering automating its production facility. The initial investment in automation would be $10.76 million, and the equipment has a useful life of 8 years with a residual value of $1,160,000. The company will use straight-line depreciation. Beacon could expect a production increase of 33,000 units per year and a reduction of 20 percent in the labor cost per unit. Production and sales volume Sales revenue Variable costs Direct materials Direct labor Variable manufacturing overhead i Total variable manufacturing costs Contribution margin Fixed manufacturing costs Net operating income Current (no automation) Proposed (automation) 89,000 units 122,000 units Per Per Unit Total Unit $100 $7 $100 Total $ 7 $ 20 $ 20 25 2 9 9 54 $ 46 2 ? $ 51 $ 1,180,000 $ 2,190,000 2 7 Required: 1-a. Complete the following table showing the totals. (Enter your answers in whole dollars, not in millions.) Current (no…arrow_forwardanswer number 2 onlyarrow_forwardNonearrow_forward
- Nonearrow_forwardFinancearrow_forwardReplacement Analysis Although the Chen Company's milling machine is old, it is still in relatively good working order and would last for another 10 years. It is inefficient compared to modern standards, though, and so the company is considering replacing it. The new milling machine, at a cost of $106,000 delivered and installed, would also last for 10 years and would produce after-tax cash flows (labor savings and depreciation tax savings) of $18,100 per year. It would have zero salvage value at the end of its life. The project cost of capital is 12%, and its marginal tax rate is 25%. Should Chen buy the new machine? Do not round intermediate calculations. Round your answer to the nearest cent. Negative value, if any, should be indicated by a minus sign. NPV: $ Chen -Select- purchase the new machine.arrow_forward
arrow_back_ios
SEE MORE QUESTIONS
arrow_forward_ios
Recommended textbooks for you
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
Accounting
Accounting
ISBN:9781337272094
Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:Cengage Learning,
Accounting Information Systems
Accounting
ISBN:9781337619202
Author:Hall, James A.
Publisher:Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis...
Accounting
ISBN:9780134475585
Author:Srikant M. Datar, Madhav V. Rajan
Publisher:PEARSON
Intermediate Accounting
Accounting
ISBN:9781259722660
Author:J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:9781259726705
Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:McGraw-Hill Education