Capital Budgeting using Net Present Value Method PV of Cost of Investment PV of Net Cashflow: Net Present Value Year 1 2 3 5 Initial investment = 2,700,000 Net Income + Depreciation 424,136.33 518,972.18 655,465.06 804,369.79 944,783.16 PV Factor of 12% 0.8929 0.7972 0.7118 0.6355 0.5674 Present Value of Net Cashflow 2,807,294.61 631,449.13 703,622.11 366,400.07 351,076.44 335,063.91 2,387,611.66 -419,682.95
Capital Budgeting using Net Present Value Method PV of Cost of Investment PV of Net Cashflow: Net Present Value Year 1 2 3 5 Initial investment = 2,700,000 Net Income + Depreciation 424,136.33 518,972.18 655,465.06 804,369.79 944,783.16 PV Factor of 12% 0.8929 0.7972 0.7118 0.6355 0.5674 Present Value of Net Cashflow 2,807,294.61 631,449.13 703,622.11 366,400.07 351,076.44 335,063.91 2,387,611.66 -419,682.95
Managerial Accounting
15th Edition
ISBN:9781337912020
Author:Carl Warren, Ph.d. Cma William B. Tayler
Publisher:Carl Warren, Ph.d. Cma William B. Tayler
Chapter12: Capital Investment Analysis
Section: Chapter Questions
Problem 1CMA
Related questions
Question
can u help me how did they get this digits
![Capital Budgeting using Net Present Value Method
PV of Cost of Investment
PV of Net Cashflow:
Net Present Value
Year
1
2
3
4
5
Initial investment = 2,700,000
Net Income +
Depreciation
424,136.33
518,972.18
655,465.06
804,369.79
944,783.16
PV Factor of
12%
0.8929
0.7972
0.7118
0.6355
0.5674
Present Value of
Net Cashflow
631,449.13
703,622.11
366,400.07
351,076.44
335,063.91
2,807,294.61
2,387,611.66
-419,682.95](/v2/_next/image?url=https%3A%2F%2Fcontent.bartleby.com%2Fqna-images%2Fquestion%2Fe5c320be-7e7c-4cd1-a00f-da149b83b34b%2F881f9d59-7d26-46d8-bace-3d9d2fa71de4%2Fyilcwso_processed.png&w=3840&q=75)
Transcribed Image Text:Capital Budgeting using Net Present Value Method
PV of Cost of Investment
PV of Net Cashflow:
Net Present Value
Year
1
2
3
4
5
Initial investment = 2,700,000
Net Income +
Depreciation
424,136.33
518,972.18
655,465.06
804,369.79
944,783.16
PV Factor of
12%
0.8929
0.7972
0.7118
0.6355
0.5674
Present Value of
Net Cashflow
631,449.13
703,622.11
366,400.07
351,076.44
335,063.91
2,807,294.61
2,387,611.66
-419,682.95
Expert Solution
![](/static/compass_v2/shared-icons/check-mark.png)
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 3 steps with 3 images
![Blurred answer](/static/compass_v2/solution-images/blurred-answer.jpg)
Recommended textbooks for you
![Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781337912020/9781337912020_smallCoverImage.jpg)
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
![Financial And Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781337902663/9781337902663_smallCoverImage.jpg)
Financial And Managerial Accounting
Accounting
ISBN:
9781337902663
Author:
WARREN, Carl S.
Publisher:
Cengage Learning,
![Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781337912020/9781337912020_smallCoverImage.jpg)
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
![Financial And Managerial Accounting](https://www.bartleby.com/isbn_cover_images/9781337902663/9781337902663_smallCoverImage.jpg)
Financial And Managerial Accounting
Accounting
ISBN:
9781337902663
Author:
WARREN, Carl S.
Publisher:
Cengage Learning,
![Fundamentals Of Financial Management, Concise Edi…](https://www.bartleby.com/isbn_cover_images/9781337902571/9781337902571_smallCoverImage.jpg)
Fundamentals Of Financial Management, Concise Edi…
Finance
ISBN:
9781337902571
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
![Survey of Accounting (Accounting I)](https://www.bartleby.com/isbn_cover_images/9781305961883/9781305961883_smallCoverImage.gif)
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning