Question

In: Accounting

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 straight line depreciation method is used.
  

Required:
Help BBS evaluate this project by calculating each of the following:  

1. Accounting rate of return. (Round your answer to 1 decimal place.)

        

2. Payback period. (Round your answer to 2 decimal places.)

         

3. Net present value (NPV). (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. Do not round intermediate calculations. Negative amount should be indicated by a minus sign. Round the final answer to nearest whole dollar.)

         

4. Recalculate the NPV assuming BBS's cost of capital is 13 percent. (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. Do not round intermediate calculations. Negative amount should be indicated by a minus sign. Round the final answer to nearest whole dollar.)

    

Solutions

Expert Solution

1. Accounting rate of return = 9.1%

Accounting Rate of return = (Cash Flow / Initial Investments) * 100

Depreciation = ($437000 - $41000) / 9 = $44000

Cash Flow = Net Income + Depreciation

                   = $39767 + $44000

                   = $83,767

Accounting Rate of return       = ($39767 / $437000) * 100

                                                = 9.1 %

2. Payback period = 5.22 Years

= Initial Investment / cash flow

= $437000 / $83767

= 5.22 Years

3. Net present value (NPV) = $62,804

= [ $83767 x (PVAF 10%,9 Years) + $41000 x (PVF 10%,9Years) ] - $437000

= [ ($83767x5.7590) + ($41000x0.4241) ] - $437000

=$482416 + $17388 - $437000

= $62,804

4. Net present value (NPV) = $6,512

= [ $83767 x (PVAF 13%,9 Years) + $41000 x (PVF 13%,9Years) ] - $437000

= [ ($83767x5.1317) + ($41000x0.3329) ] - $437000

= $429864 + $13648 - $437000

= $6512

ekkarill92 answered 1 year ago
Next > < Previous

Related Solutions

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)   $   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...
Accounting Rate of Return Payback Period Net Present Value Internal Rate of Return Profitability Index 1)...
Accounting Rate of Return Payback Period Net Present Value Internal Rate of Return Profitability Index 1) Select three of the analytical tools and provide supportive statements explaining how each can be used to screen and/or rank future available projects. 2) Select one of the analytical tools listed and provide supportive statements explaining why you believe it provides the most important information in the decision process.
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 Period, Net Present Value, and Internal Rate of Return An organization’s initial outlay for a...
Payback Period, Net Present Value, and Internal Rate of Return An organization’s initial outlay for a proposed project is $2,000,000. Use the table below to calculate the payback period, net present value, and internal rate of return for the project. Free Cash Flows Year Amount Year Amount 1 $0.00 6 $0.00 2 $0.00 7 $0.00 3 $1,000,000.00 8 $500,000.00 4 $50.00 9 $500,000.00 5 $750,000.00 10 $500,000.00 As the CEO of the organization, if the firm’s cost of capital is...
Calculate the net present value, internal rate or return and payback period for an investment project...
Calculate the net present value, internal rate or return and payback period for an investment project with the following cash flows using a 5 percent cost of capital:                 Year                       0                              1                              2                              3                 Net Cash Flow   -$150,000             $62,000 $62,000 $62,000 Do you recommend the investment?                
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
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT