In: Accounting
The sch of technology, art, and design STAD is
considering buying a package machine for its Engineering Technology
program. it is expected that this machine will generate a revenue
for the school through several projects and partnership with local
companies. it is estimated that the net profit in the first year
will be $75000 and decreasing at the rate of $10000 for the next
five years after that profit stays constant at $7000 until the end
of its time life (10 years). if interest rate is 10%, determine the
amount of money that the STAD can invest on this machine.
assume there is no salvage value of the machine.
b)determine the equivalent annual for the following cash
flow:
year 0-------0
year 1-------$200,000
year 2-------$180,000
year 3-------$160,000
year 4-------$140,000
year 5-------$120,000
year 6-------$100,000
year 7-------$80,000
year8-------$60,000
(a) Amount of money that STAD can invest on this machine = Present value of future benefits expected from this project. = 242,328
Thus it indicates the maximum amount that STAD can invest, but not the actual investment.
Year | CF | DF | PV |
1 | 75000 | 0.909091 | 68181.82 |
2 | 65000 | 0.826446 | 53719.01 |
3 | 55000 | 0.751315 | 41322.31 |
4 | 45000 | 0.683013 | 30735.61 |
5 | 35000 | 0.620921 | 21732.25 |
6 | 25000 | 0.564474 | 14111.85 |
7 | 7000 | 0.513158 | 3592.107 |
8 | 7000 | 0.466507 | 3265.552 |
9 | 7000 | 0.424098 | 2968.683 |
10 | 7000 | 0.385543 | 2698.803 |
Total Present value | 242328 |
Question - 2
Equivalent annual cash flow = Total present value / PVIFA = =139910.43
Year | CF | DF | PV |
1 | 200000 | 0.909091 | 181818.2 |
2 | 180000 | 0.826446 | 148760.3 |
3 | 160000 | 0.751315 | 120210.4 |
4 | 140000 | 0.683013 | 95621.88 |
5 | 120000 | 0.620921 | 74510.56 |
6 | 100000 | 0.564474 | 56447.39 |
7 | 80000 | 0.513158 | 41052.65 |
8 | 60000 | 0.466507 | 27990.44 |
Total | 5.334926 | 746411.8 |
Equivalent annual cash flow = 746,411.80 / 5.334926 =139910.43
PVIFA = Present value of Interest factor annuity = Total of DF ( Discounting factors column)
Comment for any further clarification ........ all the best