ACC560 Case 4 ANSWERS

ACC560 Case 4 ANSWERS - Week 8 Case 4 Greetings Inc Capital...

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
Week 8 Case 4: Greetings Inc.: Capital Budgeting Course: Managerial Accounting (ACC 560) 1. Calculate the net present value using the numbers provided. Assume that annual cash flows occur at the end of the year. Answer: Present value of net cash flows: Annual cash flow savings for Wall Decor = $175,000 X 3.60478* = $630,837 Annual additional store cash flow from increased sales = $100,000 X 3.60478 = $360,478 Sale of ink and paper supplies at end of 5 years = $50,000 X 0.56743** = $28,372 Present value of net cash flows = $630,837 + $360,478 + $28,372 = $1,019,687 *Present value of an annuity of 1 for 5 years at 12% = 3.604787 **Present value of 1 for 5 years at 12% = 0.56743 Capital investment: Cost of equipment (zero residual value) = $800,000 Cost of ink and paper supplies (purchased immediately) = $100,000 Capital investment = $800,000 + $100,000 = $900,000 Net Present value = Present value of net cash flows - Capital investment = $1,019,687 - $900,000 = $119,687 The analysis shows that if Mr. Burns approves the purchase of equipment, the net present value of the project is $119,687. This suggests that the project should be undertaken. 2. Mr. Burns is concerned that the original estimates may be too optimistic. He has suggested that you do a sensitivity analysis assuming all costs are 10% higher than expected and that all inflows are 10% less than expected. 1
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Answer: Computation of revised amounts: Available Data Original Amounts Revised Amounts Cost of equipment (zero residual value) $800,000 $880,000 (=$800,000X110%) Cost of ink and paper supplies (purchase immediately) $100,000 $110,000 (=$100,000X110%) Annual cash flow savings from Wall Decor $175,000 $157,500 (=$175,000X90%) Annual additional store cash inflow from increased sales $100,000 $90,000 (=$100,000X90%) Sale of ink and paper supplies at end of 5 years $50,000 $45,000 (=$50,000X90%) Present value of net cash flows: Annual cash flow savings for Wall Decor = $157,500 X 3.60478* = $567,753 Annual additional store cash flow from increased sales = $90,000 X 3.60478 = $324,430 Sale of ink and paper supplies at end of 5 years = $45,000 X 0.56743** = $25,534 Present value of net cash flows = $567,753 + $324,430 + $25,534 = $917,717 *Present value of an annuity of 1 for 5 years at 12% = 3.604787 **Present value of 1 for 5 years at 12% = 0.56743
Background image of page 2
Image of page 3
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 11/15/2011 for the course ACCOUNTING ACC560 taught by Professor Joseph during the Spring '09 term at Strayer.

Page1 / 6

ACC560 Case 4 ANSWERS - Week 8 Case 4 Greetings Inc Capital...

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online