Question
In: Accounting
M11-7 Calculating Net Present Value, Predicting Internal Rate of Return [LO 11-3, 11-4] Vaughn Company has...
M11-7 Calculating Net Present Value, Predicting Internal Rate of Return [LO 11-3, 11-4]
Vaughn Company has the following information about a potential
capital investment:
| Initial investment | $ | 280,000 |
| Annual cash inflow | $ | 74,000 |
| Expected life | 6 years | |
| Cost of capital | 13% | |
1. Calculate the net present value of this
project. (Future Value of $1, Present Value of $1, Future Value
Annuity of $1, Present Value Annuity of $1.) (Use
appropriate factor(s) from the tables provided. Round the final
answer to nearest whole dollar.)
Solutions
Expert Solution
| Calculation of Net present value: | ||||
| Statement showing NPV | ||||
| Particulars | Time | PVf 13% | Amount | PV |
| Cash Outflows | - | 1.00 | -2,80,000.00 | -2,80,000.00 |
| PV of Cash outflows = PVCO | -2,80,000.00 | |||
| Cash inflows | 1.00 | 0.8850 | 74,000.00 | 65,486.73 |
| Cash inflows | 2.00 | 0.7831 | 74,000.00 | 57,952.85 |
| Cash inflows | 3.00 | 0.6931 | 74,000.00 | 51,285.71 |
| Cash inflows | 4.00 | 0.6133 | 74,000.00 | 45,385.59 |
| Cash inflows | 5.00 | 0.5428 | 74,000.00 | 40,164.24 |
| Cash inflows | 6.00 | 0.4803 | 74,000.00 | 35,543.57 |
| PV of Cash Inflows =PVCI | 2,95,818.68 | |||
| NPV= PVCI - PVCO | 15,818.68 | |||
| Net present value is $15818.68 | ||||
| Calculation of internal rtae of return: | ||||
| Statement showing NPV | ||||
| Particulars | Time | PVf 20% | Amount | PV |
| Cash Outflows | - | 1.00 | -2,80,000.00 | -2,80,000.00 |
| PV of Cash outflows = PVCO | -2,80,000.00 | |||
| Cash inflows | 1.00 | 0.8333 | 74,000.00 | 61,666.67 |
| Cash inflows | 2.00 | 0.6944 | 74,000.00 | 51,388.89 |
| Cash inflows | 3.00 | 0.5787 | 74,000.00 | 42,824.07 |
| Cash inflows | 4.00 | 0.4823 | 74,000.00 | 35,686.73 |
| Cash inflows | 5.00 | 0.4019 | 74,000.00 | 29,738.94 |
| Cash inflows | 6.00 | 0.3349 | 74,000.00 | 24,782.45 |
| PV of Cash Inflows =PVCI | 2,46,087.75 | |||
| NPV= PVCI - PVCO | -33,912.25 | |||
| IRR= | Lower rate+ | (Lower rate NPV) | *(Higher rate- lower rate) | |
| (lowe rate NPV- Higher rate NPV) | ||||
| 13%+ | 15818.68 | *(20%-13%) | ||
| (15818.68+33912.25) | ||||
| 13%+ 2.27% | ||||
| 15.270% | ||||
| Internal rate of return is 15.27% | ||||
ekkarill92 answered 2 years agoRelated Solutions
M11-5 Calculating Net Present Value [LO 11-3] Citrus Company is considering a project that has estimated...
M11-5 Calculating Net Present Value [LO 11-3]
Citrus Company is considering a project that has estimated
annual net cash flows of $35,145 for eight years and is estimated
to cost $165,000. Citrus’s cost of capital is 6 percent.
Determine the net present value of the project. (Future Value of
$1, Present Value of $1, Future Value Annuity of $1, Present Value
Annuity of $1.) (Use appropriate factor(s) from the tables
provided. Negative amount should be indicated by a minus...
Internal rate of return and net present value are related in that: Internal rate of return...
Internal rate of return and net present value are related in
that:
Internal rate of return formed the basis for the eventual
development of the net present value theory.
Internal rate of return finds a discount rate that produces a
net present value of zero.
Net present value formed the basis for the eventual development
of the internal rate of return theory.
Net present value can only be used to evaluate irregular cash
flows, whereas internal rate of return can...
PA11-1 Calculating Accounting Rate of Return, Payback Period, Net Present Value, Estimating Internal Rate of Return...
PA11-1 Calculating Accounting Rate of Return, Payback Period,
Net Present Value, Estimating Internal Rate of Return [LO 11-1,
11-2, 11-3, 11-4]
Balloons By Sunset (BBS) is considering the purchase of two new
hot air balloons so that it can expand its desert sunset tours.
Various information about the proposed investment
follows:
Initial investment (for two hot
air balloons)
$
402,000
Useful life
9
years
Salvage value
$
51,000
Annual net income generated
34,572
BBS’s cost of capital
8
%
Assume...
PA11-1 Calculating Accounting Rate of Return, Payback Period, Net Present Value, Estimating Internal Rate of Return...
PA11-1 Calculating Accounting Rate of Return, Payback Period,
Net Present Value, Estimating Internal Rate of Return [LO 11-1,
11-2, 11-3, 11-4]
Balloons By Sunset (BBS) is considering the purchase of two new
hot air balloons so that it can expand its desert sunset tours.
Various information about the proposed investment
follows:
Initial investment (for two hot air balloons)
$
332,000
Useful life
6
years
Salvage value
$
50,000
Annual net income generated
30,876
BBS’s cost of capital
10
%
Assume...
PA11-1 Calculating Accounting Rate of Return, Payback Period, Net Present Value, Estimating Internal Rate of Return...
PA11-1 Calculating Accounting Rate of Return, Payback Period,
Net Present Value, Estimating Internal Rate of Return [LO 11-1,
11-2, 11-3, 11-4]
Balloons By Sunset (BBS) is considering the purchase of two new
hot air balloons so that it can expand its desert sunset tours.
Various information about the proposed investment
follows:
Initial investment (for two hot air balloons)
$
402,000
Useful life
9
years
Salvage value
$
42,000
Annual net income generated
35,778
BBS’s cost of capital
10
%
Assume...
PA11-1 Calculating Accounting Rate of Return, Payback Period, Net Present Value, Estimating Internal Rate of Return...
PA11-1 Calculating Accounting Rate of Return, Payback Period,
Net Present Value, Estimating Internal Rate of Return [LO 11-1,
11-2, 11-3, 11-4]
Balloons By Sunset (BBS) is considering the purchase of two new
hot air balloons so that it can expand its desert sunset tours.
Various information about the proposed investment
follows:
Initial investment (for two hot
air balloons)
$
437,000
Useful life
9
years
Salvage value
$
41,000
Annual net income generated
39,767
BBS’s cost of capital
10
%
Assume...
PA11-1 Calculating Accounting Rate of Return, Payback Period, Net Present Value, Estimating Internal Rate of Return...
PA11-1 Calculating Accounting Rate of Return, Payback Period,
Net Present Value, Estimating Internal Rate of Return [LO 11-1,
11-2, 11-3, 11-4]
Balloons By Sunset (BBS) is considering the purchase of two new
hot air balloons so that it can expand its desert sunset tours.
Various information about the proposed investment follows:
Initial investment (for two hot air balloons)
$ 432,000
Useful life 9 years
Salvage value $ 45,000
Annual net income generated
37,152 ...
PA11-1 Calculating Accounting Rate of Return, Payback Period, Net Present Value, Estimating Internal Rate of Return...
PA11-1 Calculating Accounting Rate of Return, Payback Period,
Net Present Value, Estimating Internal Rate of Return [LO 11-1,
11-2, 11-3, 11-4]
Balloons By Sunset (BBS) is considering the purchase of two new
hot air balloons so that it can expand its desert sunset tours.
Various information about the proposed investment
follows:
Initial investment (for two hot air balloons)
$
529,000
Useful life
9
years
Salvage value
$
43,000
Annual net income generated
48,139
BBS’s cost of capital
9
%
Assume...
PAYBACK, ACCOUNTING RATE OF RETURN, PRESENT VALUE, NET PRESENT VALUE, INTERNAL RATE OF RETURN All four...
PAYBACK, ACCOUNTING RATE OF RETURN, PRESENT VALUE, NET
PRESENT VALUE, INTERNAL RATE OF RETURN
All four parts are independent of all other parts. Assume that
all cash flows are after-tax cash flows:
a. Randy Willis is
considering investing in one of the following two projects. Either
project will require an investment of $10,000. The expected cash
flows for the two projects follow. Assume that each project is
depreciable.
Year Project
A Project B
1
$ 3,000
$3,000
2 ...
PAYBACK, ACCOUNTING RATE OF RETURN, NET PRESENT VALUE, INTERNAL RATE OF RETURN Ripit Company wants to...
PAYBACK, ACCOUNTING RATE OF RETURN, NET PRESENT VALUE,
INTERNAL RATE OF RETURN
Ripit Company wants to buy a numerically controlled (NC) machine
to be used in producing specially machined parts for manufacturers
of tractors The outlay required is $480,000. The NC equipment will
last five years with no expected salvage value. The expected
after-tax cash flows associated with the project follow:
Year
Cash Revenues Cash Expenses
1
$780,000
$600,000
2
780,000
600,000
3
780,000 ...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- What do you believe happens during the final scene of the story between the brothers at....
- A 5.171 g sample of a solid, weak, monoprotic acid is used to make a 100.0...
- 1. Creep is one of deformation that occurred in concrete structure. Give one example that can...
- Why does a particular codon represent only one specific amino acid?
- Write a function template sort that takes two references to generic objects and switches them if...
- What 2 things happen to the melting point of a solid when an impurity is present?
- How Can Hominin Evolution be characterized as " mosaic evolution" Use examples of species from the...
ADVERTISEMENT