Videos
Concept Introduction:
Time value of money: Time value of money is the concept that differentiates the value of money received today and the value of same money received in future. According to this concept, the same amount of money to be received in future shall have lower present value (value of the money today) due to the interest that could be earned on that money.
NPV:
IRR:
Payback Period: Payback period is the period in which the project recovers its initial cost of the investment. It can be calculated by dividing the initial investment by the annual
Requirement-a:
To Calculate:
The Net present value of the investment
Answer to Problem 16.32P
The Net present value of the investment is $ 15,866
Explanation of Solution
The Net present value of the investment is calculated as follows;
| Year 2016 | Year 2017 | Year 2018 | Year 2019 | Year 2020 | ||
| Production (dozen) (A) | 3,000 | 4,700 | 7,100 | 9,400 | 10,000 | |
| Contribution Margin per dozen (B) | $ 4.20 | $ 4.20 | $ 4.20 | $ 4.20 | $ 4.20 | |
| Cash inflows (C) = (A*B) | $ 12,600 | $ 19,740 | $ 29,820 | $ 39,480 | $ 42,000 | |
| PV of $1 (8%) (D) | 1.0000 | 0.9259 | 0.8573 | 0.7938 | 0.7350 | 0.6806 |
| PV = C*D | $ - | $ 11,667 | $ 16,924 | $ 23,672 | $ 29,019 | $ 28,584 |
| Initial investment (88,000+6000) | $ (94,000) | |||||
| Net Present value | $ 15,866 |
Concept Introduction:
Time value of money: Time value of money is the concept that differentiates the value of money received today and the value of same money received in future. According to this concept, the same amount of money to be received in future shall have lower present value (value of the money today) due to the interest that could be earned on that money.
NPV: Net present value (NPV) is the method to evaluate the project feasibility. This method calculates the present value of cash inflows and outflows, and then calculates the net present value of the investment. A project should be accepted if it has a positive NPV. The formula to calculate the NPV is as follows:
IRR: Internal
Payback Period: Payback period is the period in which the project recovers its initial cost of the investment. It can be calculated by dividing the initial investment by the annual cash inflow from the project. The formula to calculate the Payback period is as follows:
Requirement-b:
To Calculate:
The Present value ratio to investment
Answer to Problem 16.32P
The Present value ratio to investment is 16.88%
Explanation of Solution
The Present value ratio to investment is calculated as follows:
| Year 2016 | Year 2017 | Year 2018 | Year 2019 | Year 2020 | ||
| Production (dozen) (A) | 3,000 | 4,700 | 7,100 | 9,400 | 10,000 | |
| Contribution Margin per dozen (B) | $ 4.20 | $ 4.20 | $ 4.20 | $ 4.20 | $ 4.20 | |
| Cash inflows (C) = (A*B) | $ 12,600 | $ 19,740 | $ 29,820 | $ 39,480 | $ 42,000 | |
| PV of $1 (8%) (D) | 1.0000 | 0.9259 | 0.8573 | 0.7938 | 0.7350 | 0.6806 |
| PV = C*D | $ - | $ 11,667 | $ 16,924 | $ 23,672 | $ 29,019 | $ 28,584 |
| Initial investment (88,000+6000) | $ (94,000) | |||||
| Net Present value | $ 15,866 |
Present value to Investment (15866/94000) = 16.88%
Concept Introduction:
Time value of money: Time value of money is the concept that differentiates the value of money received today and the value of same money received in future. According to this concept, the same amount of money to be received in future shall have lower present value (value of the money today) due to the interest that could be earned on that money.
NPV: Net present value (NPV) is the method to evaluate the project feasibility. This method calculates the present value of cash inflows and outflows, and then calculates the net present value of the investment. A project should be accepted if it has a positive NPV. The formula to calculate the NPV is as follows:
IRR: Internal Rate of Return (IRR) is the rate at which the NPV of the project is 0 or we can say that IRR is the rate of return at which the project is at breakeven. IRR is calculated using excel or approximation method.
Payback Period: Payback period is the period in which the project recovers its initial cost of the investment. It can be calculated by dividing the initial investment by the annual cash inflow from the project. The formula to calculate the Payback period is as follows:
Requirement-c:
To Calculate:
The Internal Rate of Return
Answer to Problem 16.32P
The Internal Rate of Return is 13.10%
Explanation of Solution
The Internal Rate of Return is calculated as follows:
| Year 2016 | Year 2017 | Year 2018 | Year 2019 | Year 2020 | ||
| Production (dozen) (A) | 3,000 | 4,700 | 7,100 | 9,400 | 10,000 | |
| Contribution Margin per dozen (B) | $ 4.20 | $ 4.20 | $ 4.20 | $ 4.20 | $ 4.20 | |
| Cash inflows (C) = (A*B) | $ 12,600 | $ 19,740 | $ 29,820 | $ 39,480 | $ 42,000 | |
| Initial investment (88,000+6000) | $ (94,000) | |||||
| Net | $ (94,000) | $ 12,600 | $ 19,740 | $ 29,820 | $ 39,480 | $ 42,000 |
| IRR (using excel function) | 13.10% |
Concept Introduction:
Time value of money: Time value of money is the concept that differentiates the value of money received today and the value of same money received in future. According to this concept, the same amount of money to be received in future shall have lower present value (value of the money today) due to the interest that could be earned on that money.
NPV: Net present value (NPV) is the method to evaluate the project feasibility. This method calculates the present value of cash inflows and outflows, and then calculates the net present value of the investment. A project should be accepted if it has a positive NPV. The formula to calculate the NPV is as follows:
IRR: Internal Rate of Return (IRR) is the rate at which the NPV of the project is 0 or we can say that IRR is the rate of return at which the project is at breakeven. IRR is calculated using excel or approximation method.
Payback Period: Payback period is the period in which the project recovers its initial cost of the investment. It can be calculated by dividing the initial investment by the annual cash inflow from the project. The formula to calculate the Payback period is as follows:
Requirement-d:
To Calculate:
The Payback period of the project
Answer to Problem 16.32P
The Payback period of the project is 3.81 years
Explanation of Solution
The Payback period of the project is calculated as follows:
| Year 2016 | Year 2017 | Year 2018 | Year 2019 | Year 2020 | ||
| Production (dozen) (A) | 3,000 | 4,700 | 7,100 | 9,400 | 10,000 | |
| Contribution Margin per dozen (B) | $ 4.20 | $ 4.20 | $ 4.20 | $ 4.20 | $ 4.20 | |
| Cash inflows (C) = (A*B) | $ 12,600 | $ 19,740 | $ 29,820 | $ 39,480 | $ 42,000 | |
| Initial investment (88,000+6000) | $ (94,000) | |||||
| Net Cash Flows | $ (94,000) | $ 12,600 | $ 19,740 | $ 29,820 | $ 39,480 | $ 42,000 |
| Cumulative Cash Flows | -94000 | $ (81,400) | $ (61,660) | $ (31,840) | $ 7,640 | $ 49,640 |
| Payback Period = 3+(1*31840/39480) | 3.81 |
Want to see more full solutions like this?
Chapter 16 Solutions
Principles of Financial Accounting (Elon University)
- Wilcox Vehicle Inspections specializes in inspecting commercial trucks that have been returned to leasing companies at the end of their contracts. Wilcox's charge per inspection is $75, and its average cost per inspection is $20. The owner wants to expand the business by hiring another employee and acquiring additional inspection equipment. The fixed costs for the new employee and equipment would be $4,500 per month. Required: How many inspections per month would the new employee have to perform to earn a profit of $2,000?arrow_forwardA firm's days of sales outstanding are 23.4, days ofinventory on hand are 45.9, and the number of days of payables is 34.7. When credit sales are made by the firm, the buyer agrees to pay the balances owed in30 days. What is the firm's cash conversion cycle?arrow_forwardFlagStaff Ltd has a defined benefit pension plan for its employees. The company is considering introducing a defined benefit contribution plan, which will be available to all incoming staff. Although the defined benefit plan is now closed to new staff, the fund is active for all employees who have tenure with the company. In 2020, the following actuarial report was received for the defined benefit plan: 2020/$ Present value of the defined benefit obligation 31 December 2019 18 000 000 Past Service Cost 4 000 000 Net interest ? Current service cost 600 000 Benefits paid 2 000 000 Actuarial gain/loss on DBO ? Present value of the defined benefit obligation 31 December 2020 21 000 000 Fair value of plan assets at 31 December 2019 17 000 000 Return on plan assets ? Contributions paid to the plan during the year 1 500 000 Benefits paid by the plan during the year 2 000 000 Fair value of plan assets at 31 December 2020 27 500 000 Additional information (a) All…arrow_forward
- Production during the year?arrow_forwardAccurate Answerarrow_forwardMoti Bakery produces various baked goods. Utility costs are allocated to the products based on the baking time required for each product. Total utility costs of $270,000 are budgeted in a period when 540,000 total minutes of baking time are anticipated. If a batch of bagels bakes for 25 minutes, what amount of utility cost will be allocated to the bagels? I want answerarrow_forward
- Direct materials and labor?arrow_forwardMoti Bakery produces various baked goods. Utility costs are allocated to the products based on the baking time required for each product. Total utility costs of $270,000 are budgeted in a period when 540,000 total minutes of baking time are anticipated. If a batch of bagels bakes for 25 minutes, what amount of utility cost will be allocated to the bagels?arrow_forwardPrepare Income statement ..arrow_forward
AccountingAccountingISBN:9781337272094Author:WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.Publisher:Cengage Learning,
Accounting Information SystemsAccountingISBN:9781337619202Author:Hall, James A.Publisher:Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis...AccountingISBN:9780134475585Author:Srikant M. Datar, Madhav V. RajanPublisher:PEARSON
Intermediate AccountingAccountingISBN:9781259722660Author:J. David Spiceland, Mark W. Nelson, Wayne M ThomasPublisher:McGraw-Hill Education
Financial and Managerial AccountingAccountingISBN:9781259726705Author:John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting PrinciplesPublisher:McGraw-Hill Education