Company ABC has developed a new product for which a growing demand is anticipated.
Yearly Sales Trend | Units |
1 st year | 20,000 |
2 nd year | 30,000 |
3 rd year | 50,000 |
4 th year onwards | 80,000 |
Company ABC need to choose between 2 alternative production arrangements:
(a) Buy a large machine with a capacity of 90,000 units and an estimated useful life of 6 years. The machine costs $250,000 payable now.
(b) Buy a smaller machine with a capacity of 50,000 units and an estimated useful life of 3 years. Three years from today buy 2 such machines to replace the one that will be worn out. The small machines now cost $100,000 each.
- Present values Table of $1 at 10% are:
1 | 2 | 3 | 4 | 5 | 6 |
$0.909 | $0.826 | $0.751 | $0.683 | $0.621 | $0.564 |
- $1 compounded at 4% after 3 years equal $1.125
Required:
Solution:
Year | Note | PV | Cash Flow | PV($) | Cash Flow | PV($) |
0 | 1 | 1.00 | (258,000) | (258,000) | (104,000) | (104,000) |
1 | 2 | 0.909 | (8,000) | (7,272) | (5,200) | (4,727) |
2 | 3 | 0.826 | (7,000) | (5,782) | (5,200) | (4,295) |
3 | 4 | 0.751 | (5,000) | (3,755) | (235,200 | (176,635) |
4 | 5 | 0.683 | (2,000) | (1,366) | (11,400) | (7,786) |
5 | 6 | 0.621 | (2,000) | (1,242) | (11,400) | (7,079) |
6 | 7 | 0.564 | 6,000 | 3,384 | (2,400) | (1,354) |
(a) &(b) | NPV | (274,033) | (305,876 |
W | 1 | 2 | 3 | 4 | 5 | 6 | 7 | |
Cost of machine | 250 | - | - | - | - | - | - | |
Insurance | 8 | 8 | 8 | 8 | 8 | 8 | - | |
Savings in variable costs | (1) | - | (2) | (3) | (5) | (8) | (8) | (8) |
Maintenance | 2 | 2 | 2 | 2 | 2 | 2 | ||
258 | 8 | 7 | 5 | 2 | 2 | (6) |
W | 1 | 2 | 3 | 4 | 5 | 6 | 7 | |
Cost of machine | (2) | 100 | - | - | 225 | - | - | - |
Insurance | (3) | 4 | 4 | 4 | 9 | 9 | 9 | - |
Maintenance | (4) | 1.2 | 1.2 | 1.2 | 2.4 | 2.4 | 2.4 | |
104 | 5.2 | 5.2 | 235.2 | 11.4 | 11.4 | 2.4 |
(1) Production units x ($3.00-$3.10)
(2) Note 4:2 machines,$200,000 x compound value 1.125=$225,000
(3) After year 3,insurance=4% x$225,000
(4) After year 4,maintenance on 2 machines
- Question No 4(with answer) on Basic Capital Investment Decisions or Investment Appraisal Techniques
- Capital Investment Decisions Or Appraisal Technique Question 1 (with answer)
- Basic Question No 2 (with answer) On Capital Investment Decisions or Appraisal Techniques
- Question No 3(with answer) on Basic Capital Investment Decisions or Investment Appraisal Techniques
- Activity Based Costing Question No.5 (with answer)
- Activity Based System Question No 4 (with answer)
- Answer To Accounting Test Question No. 1 On Activity Based Costing

FCCA,CA(MIA)with more than 26 years of post-qualifying working experiences. Previous working stints with one of the big accounting four,Regional GFC & Group Treasurer in a group of Malaysian and Group CFO in Singapore public listed concern.Also author to another very popular free educational accounting cum finance blog:http://basiccollegeaccounting.com under the branding of College Accounting Coach.
Recent Comments