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
Accounting: What the Numbers Mean
- The following data were taken from the records of Splish Brothers Company for the fiscal year ended June 30, 2025. Raw Materials Inventory 7/1/24 $58,100 Accounts Receivable $28,000 Raw Materials Inventory 6/30/25 46,600 Factory Insurance 4,800 Finished Goods Inventory 7/1/24 Finished Goods Inventory 6/30/25 99,700 Factory Machinery Depreciation 17,100 21,900 Factory Utilities 29,400 Work in Process Inventory 7/1/24 21,200 Office Utilities Expense 9,350 Work in Process Inventory 6/30/25 29,400 Sales Revenue 560,500 Direct Labor 147,550 Sales Discounts 4,700 Indirect Labor 25,360 Factory Manager's Salary 63,400 Factory Property Taxes 9,910 Factory Repairs 2,500 Raw Materials Purchases 97,300 Cash 39,200 SPLISH BROTHERS COMPANY Income Statement (Partial) $arrow_forwardNo AIarrow_forwardL.L. Bean operates two factories that produce its popular Bean boots (also known as "duck boots") in its home state of Maine. Since L.L. Bean prides itself on manufacturing its boots in Maine and not outsourcing, backorders for its boots can be high. In 2014, L.L. Bean sold about 450,000 pairs of the boots. At one point during 2014, it had a backorder level of about 100,000 pairs of boots. L.L. Bean can manufacture about 2,200 pairs of its duck boots each day with its factories running 24/7.In 2015, L.L. Bean expects to sell more than 500,000 pairs of its duck boots. As of late November 2015, the backorder quantity for Bean Boots was estimated to be about 50,000 pairs. Question: Assume that a pair of 8" Bean Boots are ordered on December 3, 2015. The order price is $109. The sales tax rate in the state in which the boots are order is 7%. L.L. Bean ships the boots on January 29, 2016. Assume same-day shipping for the sake of simplicity. On what day would L.L. Bean recognize the…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