Question

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 $104,400 1 70,500 $45,200 $11,300 2 43,000 40,500 13,000 3 21,900 35,300 14,200 4 7,400 30,400 15,900 5 0 25,400 18,000 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 $

Homework Answers

Answer #1
payback period:
Year cash flows Cumulative Casah flows
0 -104400 -104400
1 45200 -59200
2 40500 -18700
3 35300 16600
4 30400 47000
5 25400 72400
Payback period: 2 years + ( 18700+35300) = 2.53 years
Annual rate of return:
Average profits: (11300+13000+14200+15900+18000)5 = 14480
Average investment: 104400 /2 = 52200
Annual rate of return: 14480 /52200 *100 =27.74%
Net present value:
Year Cash flows PVF @ 11% Present value
0 -104400 1 -104400
1 45200 0.900901 40720.72
2 40500 0.811622 32870.71
3 35300 0.731191 25811.06
4 30400 0.658731 20025.42
5 25400 0.593451 15073.66
Net present value: 30102
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
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 $105,000. Estimates of the book...
Drake Corporation is reviewing an investment proposal. The initial cost is $105,000. 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...
Porter is deciding on an investment proposal. Look at the chart below to calculate the problems...
Porter is deciding on an investment proposal. Look at the chart below to calculate the problems 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 $105,800 1 69,800 $46,000...
Kansas Corporation is reviewing an investment proposal that has an initial cost of $78,000. An estimate...
Kansas Corporation is reviewing an investment proposal that has an initial cost of $78,000. An estimate of the investment's end-of-year book value, the yearly after-tax net cash inflows, and the yearly net income are presented in the schedule below. Yearly after-tax net cash inflows include savings from the depreciation tax shield. The investment's salvage value at the end of each year is equal to book value, and there will be no salvage value at the end of the investment's life....
Vaughn Company is considering a capital investment of $216,000 in additional productive facilities. The new machinery...
Vaughn Company is considering a capital investment of $216,000 in additional productive facilities. The new machinery is expected to have a useful life of 5 years with no salvage value. Depreciation is by the straight-line method. During the life of the investment, annual net income and net annual cash flows are expected to be $18,468 and $45,000, respectively. Vaughn has a 12% cost of capital rate, which is the required rate of return on the investment. Click here to view...
Vilas Company is considering a capital investment of $186,200 in additional productive facilities. The new machinery...
Vilas Company is considering a capital investment of $186,200 in additional productive facilities. The new machinery is expected to have a useful life of 5 years with no salvage value. Depreciation is by the straight-line method. During the life of the investment, annual net income and net annual cash flows are expected to be $17,689 and $49,000, respectively. Vilas has a 12% cost of capital rate, which is the required rate of return on the investment. Click here to view...
Aliara Corporation is considering purchasing one of two new machines. Estimates for each machine are as...
Aliara Corporation is considering purchasing one of two new machines. Estimates for each machine are as follows: Machine A Machine B Investment $109,000 $154,900 Estimated life 9 years 9 years Estimated annual cash inflows $26,600 $39,700 Estimated annual cash outflows $6,400 $9,800 Salvage value for each machine is estimated to be zero. Click here to view PV table. Calculate the net present value of each project assuming a 5% discount rate. (If the net present value is negative, use either...
Wayne Company is considering a long-term investment project called ZIP. ZIP will require an investment of...
Wayne Company is considering a long-term investment project called ZIP. ZIP will require an investment of $134,800. It will have a useful life of 4 years and no salvage value. Annual cash inflows would increase by $79,000, and annual cash outflows would increase by $38,000. The company’s required rate of return is 8%. Click here to view PV table. Calculate the net present value on this project. (If the net present value is negative, use either a negative sign preceding...
Exercise 25-10 (Video) Bramble Company is considering a capital investment of $185,500 in additional productive facilities....
Exercise 25-10 (Video) Bramble Company is considering a capital investment of $185,500 in additional productive facilities. The new machinery is expected to have a useful life of 5 years with no salvage value. Depreciation is by the straight-line method. During the life of the investment, annual net income and net annual cash flows are expected to be $12,614 and $53,000, respectively. Bramble has a 12% cost of capital rate, which is the required rate of return on the investment. Click...