Homework Help is Here – Start Your Trial Now!
Business
Accounting
Part 1: Net Present Value (NPV) First, we need to calculate the annual cash flow. The net income is given, and since depreciation is a non-cash expense, we add it back to net income to find the cash flow: Annual Cash Flow = Net Income + Depreciation Annual Cash Flow = $200,000+ $200,000 Annual Cash Flow = $400,000 The project lasts for 8 years with an initial investment of $2,000,000. The NPV formula is: CE NPV - Initial Investment = t=1 where CF, is the annual cash flow, is the discount rate, and 12 is the number of years. NPV= 400,000 - 2,000,000 t=1 (1+0.10) Calculating each term: Year 1: Year 2: Year 3: 400,000 (1+0.10)1 400,000 (1+0.10)² 400,000 (1+0.10) 400,000 1.10 400,000 363, 636.36 330, 578.51 1.21 400,000 = 300, 525.98 1.331 Year 4: 400,000 400,000 (1+0.10)4 1.4641 400,000 400,000 273, 205.44 Year 5: 248, 368.58 (1+0.10)5 1.61051 Year 6: Year 7: Year 8: 400,000 400,000 (1+0.10)6 1.77156 400,000 400,000 (1+0.10)7 1.94872 400,000 400,000 (1+0.10)8 2.14359 225, 789.62 =205, 263.29 = 186, 602.99 Adding these present values together and subtracting the initial investment: NPV 363, 636.36 + 330, 578.51 +300, 525.98 +273, 205.44 + 248, 368.58 +225,789. NPV = 2,133,970.77-2, 000, 000 = 133,970.77 So, the NPV is $133,970.77. Part 2: Internal Rate of Return (IRR) The IRR is the discount rate that makes the NPV of the project zero. To find the IRR, we need to solve the following equation:

Part 1: Net Present Value (NPV) First, we need to calculate the annual cash flow. The net income is given, and since depreciation is a non-cash expense, we add it back to net income to find the cash flow: Annual Cash Flow = Net Income + Depreciation Annual Cash Flow = $200,000+ $200,000 Annual Cash Flow = $400,000 The project lasts for 8 years with an initial investment of $2,000,000. The NPV formula is: CE NPV - Initial Investment = t=1 where CF, is the annual cash flow, is the discount rate, and 12 is the number of years. NPV= 400,000 - 2,000,000 t=1 (1+0.10) Calculating each term: Year 1: Year 2: Year 3: 400,000 (1+0.10)1 400,000 (1+0.10)² 400,000 (1+0.10) 400,000 1.10 400,000 363, 636.36 330, 578.51 1.21 400,000 = 300, 525.98 1.331 Year 4: 400,000 400,000 (1+0.10)4 1.4641 400,000 400,000 273, 205.44 Year 5: 248, 368.58 (1+0.10)5 1.61051 Year 6: Year 7: Year 8: 400,000 400,000 (1+0.10)6 1.77156 400,000 400,000 (1+0.10)7 1.94872 400,000 400,000 (1+0.10)8 2.14359 225, 789.62 =205, 263.29 = 186, 602.99 Adding these present values together and subtracting the initial investment: NPV 363, 636.36 + 330, 578.51 +300, 525.98 +273, 205.44 + 248, 368.58 +225,789. NPV = 2,133,970.77-2, 000, 000 = 133,970.77 So, the NPV is $133,970.77. Part 2: Internal Rate of Return (IRR) The IRR is the discount rate that makes the NPV of the project zero. To find the IRR, we need to solve the following equation:

FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
See similar textbooks
icon
Related questions
Question
Part 1: Net Present Value (NPV) First, we need to calculate the annual cash flow. The net income is given, and since depreciation is a non-cash expense, we add it back to net income to find the cash flow: Annual Cash Flow = Net Income + Depreciation Annual Cash Flow = $200,000+ $200,000 Annual Cash Flow = $400,000 The project lasts for 8 years with an initial investment of $2,000,000. The NPV formula is: CE NPV - Initial Investment = t=1 where CF, is the annual cash flow, is the discount rate, and 12 is the number of years. NPV= 400,000 - 2,000,000 t=1 (1+0.10) Calculating each term: Year 1: Year 2: Year 3: 400,000 (1+0.10)1 400,000 (1+0.10)² 400,000 (1+0.10) 400,000 1.10 400,000 363, 636.36 330, 578.51 1.21 400,000 = 300, 525.98 1.331
Transcribed Image Text:Part 1: Net Present Value (NPV) First, we need to calculate the annual cash flow. The net income is given, and since depreciation is a non-cash expense, we add it back to net income to find the cash flow: Annual Cash Flow = Net Income + Depreciation Annual Cash Flow = $200,000+ $200,000 Annual Cash Flow = $400,000 The project lasts for 8 years with an initial investment of $2,000,000. The NPV formula is: CE NPV - Initial Investment = t=1 where CF, is the annual cash flow, is the discount rate, and 12 is the number of years. NPV= 400,000 - 2,000,000 t=1 (1+0.10) Calculating each term: Year 1: Year 2: Year 3: 400,000 (1+0.10)1 400,000 (1+0.10)² 400,000 (1+0.10) 400,000 1.10 400,000 363, 636.36 330, 578.51 1.21 400,000 = 300, 525.98 1.331
Year 4: 400,000 400,000 (1+0.10)4 1.4641 400,000 400,000 273, 205.44 Year 5: 248, 368.58 (1+0.10)5 1.61051 Year 6: Year 7: Year 8: 400,000 400,000 (1+0.10)6 1.77156 400,000 400,000 (1+0.10)7 1.94872 400,000 400,000 (1+0.10)8 2.14359 225, 789.62 =205, 263.29 = 186, 602.99 Adding these present values together and subtracting the initial investment: NPV 363, 636.36 + 330, 578.51 +300, 525.98 +273, 205.44 + 248, 368.58 +225,789. NPV = 2,133,970.77-2, 000, 000 = 133,970.77 So, the NPV is $133,970.77. Part 2: Internal Rate of Return (IRR) The IRR is the discount rate that makes the NPV of the project zero. To find the IRR, we need to solve the following equation:
Transcribed Image Text:Year 4: 400,000 400,000 (1+0.10)4 1.4641 400,000 400,000 273, 205.44 Year 5: 248, 368.58 (1+0.10)5 1.61051 Year 6: Year 7: Year 8: 400,000 400,000 (1+0.10)6 1.77156 400,000 400,000 (1+0.10)7 1.94872 400,000 400,000 (1+0.10)8 2.14359 225, 789.62 =205, 263.29 = 186, 602.99 Adding these present values together and subtracting the initial investment: NPV 363, 636.36 + 330, 578.51 +300, 525.98 +273, 205.44 + 248, 368.58 +225,789. NPV = 2,133,970.77-2, 000, 000 = 133,970.77 So, the NPV is $133,970.77. Part 2: Internal Rate of Return (IRR) The IRR is the discount rate that makes the NPV of the project zero. To find the IRR, we need to solve the following equation:
Expert Solution
steps

Step by step

Solved in 2 steps with 6 images

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education
SEE MORE TEXTBOOKS