Most Company has an opportunity to invest in one of two new
projects. Project Y requires a $340,000 investment for new
machinery with a six-year life and no salvage value. Project Z
requires a $340,000 investment for new machinery with a five-year
life and no salvage value. The two projects yield the following
predicted annual results. The company uses straight-line
depreciation, and cash flows occur evenly throughout each year. (PV
of $1, FV of $1, PVA of $1, and FVA of $1) (Use appropriate
factor(s) from the tables provided.)
|
Project Y |
Project Z |
Sales |
|
$ |
375,000 |
|
|
$ |
300,000 |
|
Expenses |
|
|
|
|
|
|
|
|
Direct materials |
|
|
52,500 |
|
|
|
37,500 |
|
Direct labor |
|
|
75,000 |
|
|
|
45,000 |
|
Overhead including depreciation |
|
|
135,000 |
|
|
|
135,000 |
|
Selling and administrative expenses |
|
|
27,000 |
|
|
|
27,000 |
|
Total expenses |
|
|
289,500 |
|
|
|
244,500 |
|
Pretax income |
|
|
85,500 |
|
|
|
55,500 |
|
Income taxes (26%) |
|
|
22,230 |
|
|
|
14,430 |
|
Net income |
|
$ |
63,270 |
|
|
$ |
41,070 |
|
|
3. Compute each project’s accounting rate of
return.
|
|
Accounting Rate of Return |
|
Choose Numerator: |
/ |
Choose Denominator: |
= |
Accounting Rate of Return |
|
|
/ |
|
= |
Accounting rate of return |
Project Y |
|
|
|
|
0 |
|
Project Z |
|
|
|
|
0 |
|