Question

In: Accounting

Drake Corporation is reviewing an investment proposal. The initial cost and estimates of the book value...

Drake Corporation is reviewing an investment proposal. The initial cost and estimates of the book value of the investment at the end of each year, the net cash flows for each year, and the net income for each year are presented in the schedule below. All cash flows are assumed to take place at the end of the year. The salvage value of the investment at the end of each year is equal to its book value. There would be no salvage value at the end of the investment’s life.

Investment Proposal
Year Initial Cost
and Book Value
Annual
Cash Flows
Annual
Net Income
0 $105,700
1 69,800 $44,200 $8,300
2 43,000 40,400 13,600
3 21,100 35,000 13,100
4 7,000 29,000 14,900
5 0 26,000 19,000


Drake Corporation uses an 11% target rate of return for new investment proposals.

Click here to view PV table.

(a)

What is the cash payback period for this proposal? (Round answer to 2 decimal places, e.g. 10.50.)

Cash payback period years


(b)

What is the annual rate of return for the investment? (Round answer to 2 decimal places, e.g. 10.50.)

Annual rate of return for the investment %


(c)

What is the net present value of the investment? (If the net present value is negative, use either a negative sign preceding the number eg -45 or parentheses eg (45). Round answer to 0 decimal places, e.g. 125. For calculation purposes, use 5 decimal places as displayed in the factor table provided.)

Net present value $

Solutions

Expert Solution

Solution a:

Computation of cumulative cash flows
Year Cash Flows Cumulative cash flows
1 $44,200.00 $44,200.00
2 $40,400.00 $84,600.00
3 $35,000.00 $119,600.00
4 $29,000.00 $148,600.00
5 $26,000.00 $174,600.00

Payback period = 2 years + ($105,700 - $84,600) / $35,000 = 2.60 years

Solution b:

Annual rate of return = Average annual income / Average investment

Average annual income = ($8,300 + $13,600 + $13,100 + $14,900 + $19,000)/5 = $13,780

Average investment = (Initial investment  + Salvage value)/2 = ($105,700 + 0) /2 = $52,850

Annual rate of return = $13,780 / $52,850 = 26.07%

solution c:

Computation of NPV - Drake Company
Particulars Amount Period PV Factor Present Value
Cash Outflows:
Initial investment $105,700.00 0 1 $105,700
Present Value of Cash Outflows (A) $105,700
Cash Inflows:
Year 1 $44,200.00 1 0.90090 $39,820
Year 2 $40,400.00 2 0.81162 $32,789
Year 3 $35,000.00 3 0.73119 $25,592
Year 4 $29,000.00 4 0.65873 $19,103
Year 5 $26,000.00 5 0.59345 $15,430
Present Value of Cash Inflows (B) $132,734
Net Present Value (B-A) $27,034

Related Solutions

Drake Corporation is reviewing an investment proposal. The initial cost and estimates of the book value...
Drake Corporation is reviewing an investment proposal. The initial cost and estimates of the book value of the investment at the end of each year, the net cash flows for each year, and the net income for each year are presented in the schedule below. All cash flows are assumed to take place at the end of the year. The salvage value of the investment at the end of each year is equal to its book value. There would be...
Drake Corporation is reviewing an investment proposal. The initial cost and estimates of the book value...
Drake Corporation is reviewing an investment proposal. The initial cost and estimates of the book value of the investment at the end of each year, the net cash flows for each year, and the net income for each year are presented in the schedule below. All cash flows are assumed to take place at the end of the year. The salvage value of the investment at the end of each year is equal to its book value. There would be...
Drake Corporation is reviewing an investment proposal. The initial cost and estimates of the book value...
Drake Corporation is reviewing an investment proposal. The initial cost and estimates of the book value of the investment at the end of each year, the net cash flows for each year, and the net income for each year are presented in the schedule below. All cash flows are assumed to take place at the end of the year. The salvage value of the investment at the end of each year is equal to its book value. There would be...
Drake Corporation is reviewing an investment proposal. The initial cost and estimates of the book value...
Drake Corporation is reviewing an investment proposal. The initial cost and estimates of the book value of the investment at the end of each year, the net cash flows for each year, and the net income for each year are presented in the schedule below. All cash flows are assumed to take place at the end of the year. The salvage value of the investment at the end of each year is equal to its book value. There would be...
Drake Corporation is reviewing an investment proposal. The initial cost and estimates of the book value...
Drake Corporation is reviewing an investment proposal. The initial cost and estimates of the book value of the investment at the end of each year, the net cash flows for each year, and the net income for each year are presented in the schedule below. All cash flows are assumed to take place at the end of the year. The salvage value of the investment at the end of each year is equal to its book value. There would be...
Drake Corporation is reviewing an investment proposal. The initial cost and estimates of the book value...
Drake Corporation is reviewing an investment proposal. The initial cost and estimates of the book value of the investment at the end of each year, the net cash flows for each year, and the net income for each year are presented in the schedule below. All cash flows are assumed to take place at the end of the year. The salvage value of the investment at the end of each year is equal to its book value. There would be...
Drake Corporation is reviewing an investment proposal. The initial cost is $107,100. Estimates of the book...
Drake Corporation is reviewing an investment proposal. The initial cost is $107,100. Estimates of the book value of the investment at the end of each year, the net cash flows for each year, and the net income for each year are presented in the schedule below. All cash flows are assumed to take place at the end of the year. The salvage value of the investment at the end of each year is assumed to equal its book value. There...
Drake Corporation is reviewing an investment proposal. The initial cost is $105,700. Estimates of the book...
Drake Corporation is reviewing an investment proposal. The initial cost is $105,700. Estimates of the book value of the investment at the end of each year, the net cash flows for each year, and the net income for each year are presented in the schedule below. All cash flows are assumed to take place at the end of the year. The salvage value of the investment at the end of each year is assumed to equal its book value. There...
Drake Corporation is reviewing an investment proposal. The initial cost is $106,400. Estimates of the book...
Drake Corporation is reviewing an investment proposal. The initial cost is $106,400. Estimates of the book value of the investment at the end of each year, the net cash flows for each year, and the net income for each year are presented in the schedule below. All cash flows are assumed to take place at the end of the year. The salvage value of the investment at the end of each year is assumed to equal its book value. There...
Drake Corporation is reviewing an investment proposal. The initial cost is $104,400. Estimates of the book...
Drake Corporation is reviewing an investment proposal. The initial cost is $104,400. Estimates of the book value of the investment at the end of each year, the net cash flows for each year, and the net income for each year are presented in the schedule below. All cash flows are assumed to take place at the end of the year. The salvage value of the investment at the end of each year is assumed to equal its book value. There...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT