Question

In: Accounting

A machine can be purchased for $222,000 and used for five years, yielding the following net...

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 Expense
Year Beginning Book Value Annual Depr. (40% of Book Value) Accumulated Depreciation at Year-End Ending Book Value
1
2
3
4
5
Annual Cash Flows
Year Net income Depreciation Net Cash Flow Cumulative Cash Flow
0 $(222,000) $(222,000)
1 19,000
2 49,000
3 59,000 59,000 59,000
4 57,500 57,500 116,500
5 105,000 105,000 221,500
Payback period = years

Solutions

Expert Solution

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


Related Solutions

A machine can be purchased for $270,000 and used for five years, yielding the following net...
A machine can be purchased for $270,000 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 $ 28,000 $ 58,000 $ 49,500 $ 103,000 Compute the machine’s payback period (ignore taxes). (Round payback period answer to 3 decimal places.)
A machine can be purchased for $226,000 and used for five years, yielding the following net...
A machine can be purchased for $226,000 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 $ 22,500 $ 44,000 $ 77,000 $ 46,000 $ 108,000 Compute the machine’s payback period (ignore taxes). (Round payback period answer to 3 decimal places.) Computation of Annual Depreciation Expense Year Beginning Book Value...
A machine can be purchased for $180,000 and used for five years, yielding the following net...
A machine can be purchased for $180,000 and used for five years, yielding the following net incomes. In projecting net incomes, straight-line 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 $ 12,100 $ 30,100 $ 69,000 $ 45,300 $ 120,400 Year Net Income Depreciation Net Cash Flow Cummulative Cash Flow 0 (180,000) (180,000) 1 12,100 2 30,100 3 69,000 4 45,300 5 120,400 Payback...
A machine can be purchased for $290,000 and used for five years, yielding the following net...
A machine can be purchased for $290,000 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. Compute the machine’s payback period (ignore taxes). (Round payback period answer to 3 decimal places.) Computation of Annual Depreciation Expense Year Beginning Book Value Annual Depr. (40% of Book Value) Accumulated Depreciation at Year-End Ending Book Value 1 2 3 4 5 Annual Cash Flows Year...
A machine can be purchased for $269,000 and used for five years, yielding the following net...
A machine can be purchased for $269,000 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 $ 21,000 $ 49,000 $ 68,000 $ 57,000 $ 132,000 Compute the machine’s payback period (ignore taxes). (Round payback period answer to 3 decimal places.)
A machine can be purchased for $283,000 and used for five years, yielding the following net...
A machine can be purchased for $283,000 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 $ 21,000 $ 30,000 $ 73,000 $ 41,000 $ 122,000 Compute the machine’s payback period (ignore taxes). (Round payback period answer to 3 decimal places.)   
A machine can be purchased for $252,000 and used for five years, yielding the following net...
A machine can be purchased for $252,000 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 $ 13,000 $ 28,000 $ 62,000 $ 48,000 $ 101,000 Compute the machine’s payback period (ignore taxes). (Round payback period answer to 3 decimal places.) Computation of Annual Depreciation Expense Year       Beginning Book Value   ...
A machine can be purchased for $160,000 and used for five years, yielding the following net...
A machine can be purchased for $160,000 and used for five years, yielding the following net incomes. In projecting net incomes, straight-line 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 $ 10,700 $ 26,700 $ 57,000 $ 40,100 $ 106,800 Compute the machine’s payback period (ignore taxes). (Round your intermediate calculations to 3 decimal places and round payback period answer to 3 decimal places.)...
PLEASE DO PROBLEM A machine can be purchased for $60,000 and used for five years, yielding...
PLEASE DO PROBLEM A machine can be purchased for $60,000 and used for five years, yielding the following net incomes. In projecting net incomes, straight-line 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 $ 3,900 $ 9,900 $ 32,000 $ 14,700 $ 39,600 Compute the machine’s payback period (ignore taxes). (Round your intermediate calculations to 3 decimal places and round payback period answer to...
Five years ago, your company purchased a machine used in manufacturing for $110,000. You have learned...
Five years ago, your company purchased a machine used in manufacturing for $110,000. You have learned that a new machine is available that offers many advantages; you can purchase it for $150,000 today. It will be depreciated on a straight-line basis over ten years and has no salvage value. You expect that the new machine will reduce the current investment in working capital by $10,000. The current machine is being depreciated on a straight-line basis over a useful life of...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT