In: Accounting
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 | $ |
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 |