In: Accounting
A machine can be purchased for $222,000 and used for five years,
yielding the following net incomes. In projecting net incomes,
double-declining depreciation is applied using a five-year life and
a zero salvage value.
Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | ||||||||||||||||
Net income | $ | 19,000 | $ | 49,000 | $ | 59,000 | $ | 57,500 | $ | 105,000 | ||||||||||
Compute the machine’s payback period (ignore taxes). (Round
payback period answer to 3 decimal places.)
|
Computation of Annual depreciation Expenser Year Begining Annual depreciation (40l of book value) Ending Book value Accumulated depreciation at year-end Book - value 222,000 88,800 88,800 133200 133,200 53280 142080 79,920 79.920 31,908 174048 441952 47,952 19180.8 28771-20 28,77120 28,711:20 193228.80 222,000
Annual Cash Hows Year Net Income Depreciation Net cash flow Commulative Cash flow. $1222,000) 0 $(222,000) $19.000 $88,800 $107,800 $ (11201200) - $ (11,920) $49,000 $53,280 $102,280 03 $ 79,048 $59.000 $31,968 $90,968 ~ $ 155,728.8 761680-8 54,500 $571500 $19.180.8 + $2891440 133,711-2 $105,000 6 $28,711-20 Pay 11,920 Pay-back penod: 2+ 90,968 = 8+ 0.1310 = 2.131 years. Il
Computation of Annual depreciation Expenser Year Begining Annual depreciation (40l of book value) Ending Book value Accumulated depreciation at year-end Book - value 222,000 88,800 88,800 133200 133,200 53280 142080 79,920 79.920 31,908 174048 441952 47,952 19180.8 28771-20 28,77120 28,711:20 193228.80 222,000
Annual Cash Hows Year Net Income Depreciation Net cash flow Commulative Cash flow. $1222,000) 0 $(222,000) $19.000 $88,800 $107,800 $ (11201200) - $ (11,920) $49,000 $53,280 $102,280 03 $ 79,048 $59.000 $31,968 $90,968 ~ $ 155,728.8 761680-8 54,500 $571500 $19.180.8 + $2891440 133,711-2 $105,000 6 $28,711-20 Pay 11,920 Pay-back penod: 2+ 90,968 = 8+ 0.1310 = 2.131 years. Il