Sufain Limited planning to invest in a project with an initial investment of Rs. 2,000,000. Following is the sales forecast for 5 years of useful life. Cost of Capital 8%.
Year Cash Flows (Rs.)
1 600,000
2 750,000
3 960,000
4 1,200,000
5 1,350,000
Required:
1. Net present value (NPV)
2. Internal Rate of Return (IRR)
3. Simple payback period
4. Discounted payback period
5. Accounting Rate of Return
A. Put an (*) before the number if it is part in the preparation of Statement of Comprehensive Income and (NA) if it is not part in the preparation of SCI.
----- 1. The company made an initial cash deposit amounting to P80,000.
----- 2. The owner bought shop's office chairs and tables for P20,000, paying P5,000 and the balance on account.
----- 3. Miss Wow paid advance rent to P24,000.
----- 4. Supplies expense for the month is P12,500.
----- 5. The company's total revenue for the month of July amounted to P150,000.
----- 6. An employee of the shop was paid for P7,500.
----- 7. Her receivable amounted to P3,500 for services made to Customer A.
----- 8. The owner paid for internet subscription at P1,700.
----- 9. Light and water expense for the month amount to P8,000.
----- 10. Miss Wow made a loan to OOTD Bank amounting to P50,000 payable in 5 years.
B. Miss Wow, the service business owner, ask you to prepare her statement of comprehensive income for the month.
A. Answer the questions below.
A. Solve for the unknown using the SCI format. Show your solution and answer.
Case 1:
Expenses P20,000
Net Income/(Net Loss) 50,000
Service Income ?
Case 2:
Net Income/(Net Loss) P67,500
Service Revenue 80,000
Expenses 12,500
Other Comprehensive Income 10,500
Comprehensive Income ?
Case 3:
Comprehensive Income P40,000
Other Comprehensive Income 4,000
Service Income 130,000
Net Income/(Net Loss) 36,000
Expenses ?