Question

Calculate the Net Present Value and Pay-Back Period for the below Investment (please show calculations): Rate...

Calculate the Net Present Value and Pay-Back Period for the below Investment (please show calculations):

Rate of Return: 15%

Inflation Rate: 2%

Please note: Investment costs are taken at the start of the year and recurring costs and revenue at the end of the year.

Year Investment Cost Recurring Cost Revenue
1 $              2,000,000
1 $            100,000 $         1,500,000
2 $            100,000 $         1,500,000
3 $            100,000 $         1,500,000
4 $            100,000 $         1,500,000
5 $                        -   $                        -  

Homework Answers

Answer #1
0 1 2 3 4 5
Revenue 1530000 1560600 1591812 1623648 1656121
Recurring cost 102000 104040 106121 108243 110408
Net revenue 1428000 1456560 1485691 1515405 1545713
Investment cost 2000000
Annual cash flows -2000000 1428000 1456560 1485691 1515405 1545713
PVIF at 15% 1 0.86957 0.75614 0.65752 0.57175 0.49718
PV at 15% -2000000 1241739 1101369 976866 866438 768493
NPV 2954904
Cumulative cash flows -2000000 -572000 884560 2370251 3885656 5431369
Payback period = 1+572000/1456560 = 1.39 years
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
Calculate the Net Present Value and Pay-Back Period for the below investment (please show calculations):   Rate...
Calculate the Net Present Value and Pay-Back Period for the below investment (please show calculations):   Rate of return: 15% Inflation rate: 2% Investment: Year Investment Cost Recurring Cost Revenue 1 $5,000,000 1 $100,000 $3,500,000 2 $125,000 $3,500,000 3 $325,000 $2,500,000 4 $325,000 $2,000,000 5 $500,000 $1,250,000
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) $ 385,000 Useful life 8 years Salvage value $ 41,000 Annual net income generated 31,185 BBS’s cost of capital 7 % Assume...
Net Present Value Calculation Initial Investment Discount Rate Net Benefit Year 1 Net Benefit Year 2...
Net Present Value Calculation Initial Investment Discount Rate Net Benefit Year 1 Net Benefit Year 2 New Benefit Year 3 Present Value Is this a worthwhile investment? 100,000 .06 50,000 50,000 50,000 100,000 .12 50,000 50,000 50,000 100.000 .24 50,000 50,000 50,000 200,000 .06 80,000 80,000 80,000 200,000 .36 100,000 100,000 100,000 500,000 .36 200,000 350,000 500,000 500,000 .36 500,00 350,000 200,000
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) $ 297,000 Useful life 7 years Salvage value $ 52,000 Annual net income generated 22,572 BBS’s cost of capital 7 % 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) $ 475,000 Useful life 8 years Salvage value $ 51,000 Annual net income generated 41,325 BBS’s cost of capital 10 % Assume...
Two quick questions: please show basic caculations. 1.) Determine the payback period if the initial cost...
Two quick questions: please show basic caculations. 1.) Determine the payback period if the initial cost is $50,000, billable revenue of $50 per hour and cost to operate $15 per hour plus the operator cost at $20 per hour. The billable hours per year are 1,020. MUST show calculations to receive full credit 2.) Calculate the total profit and percentage of construction revenue that became profit: Revenue: $700,000 Total construction costs: $200,000 General overhead: $100,000. MUST show calculations to receive...
11. The discount rate that makes the net present value of an investment exactly equal to...
11. The discount rate that makes the net present value of an investment exactly equal to zero is the: A) Payback period. B) Internal rate of return. C) Average accounting return. D) Profitability index. E) Discounted payback period. 12. The internal rate of return (IRR) rule can be best stated as: A) An investment is acceptable if its IRR is exactly equal to its net present value (NPV). B) An investment is acceptable if its IRR is exactly equal to...
Show your calculations and answer the following questions - An investment will pay you $120 in...
Show your calculations and answer the following questions - An investment will pay you $120 in one year and $200 in two years. Calculate the present value of these cash flows if the interest rate is 4%. -Suppose you invest $1000 in an account paying 6% interest per year. What is the balance in the account after 3 years? Calculate how much of this balance corresponds to “interest on interest” - If Brandon receives 6 percent interest rate on his...
Show your calculations and answer the following questions - An investment will pay you $120 in...
Show your calculations and answer the following questions - An investment will pay you $120 in one year and $200 in two years. Calculate the present value of these cash flows if the interest rate is 4%. -Suppose you invest $1000 in an account paying 6% interest per year. What is the balance in the account after 3 years? Calculate how much of this balance corresponds to “interest on interest” - If Brandon receives 6 percent interest rate on his...
Average Rate of Return, Cash Payback Period, Net Present Value Method for a Service Company Spanish...
Average Rate of Return, Cash Payback Period, Net Present Value Method for a Service Company Spanish Peaks Railroad Inc. is considering acquiring equipment at a cost of $1,250,000. The equipment has an estimated life of eight years and no residual value. It is expected to provide yearly net cash flows of $312,500. The company’s minimum desired rate of return for net present value analysis is 12%. Present Value of an Annuity of $1 at Compound Interest Year 6% 10% 12%...