Exercise 12-9 (Algo) Net Present Value Analysis and Simple Rate of Return [LO12-2, LO12-6] Derrick Iverson...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Exercise 12-9 (Algo) Net Present Value Analysis and Simple Rate of Return [LO12-2, LO12-6] Derrick Iverson is a divisional manager for Holston Company. His annual pay raises are largely determined by his division's return on investment (ROI), which has been above 25% each of the last three years. Derrick is considering a capital budgeting project that would require a $4,700,000 investment in equipment with a useful life of five years and no salvage value. Holston Company's discount rate is 19%. The project would provide net operating income each year for five years as follows: Sales Variable expenses Contribution margin Fixed expenses: Advertising, salaries, and other fixed out-of-pocket costs: Depreciation Total fixed expenses $ 4,100,000 1,800,000 2,300,000 $735,000 940,000 1,675,000 $625,000 Net operating income Click here to view Exhibit 128-1 and Exhibit 12B-2 to determine the appropriate discount factor(s) using tables. Required: 1. Compute the project's net present value. 2. Compute the project's simple rate of return. 3a. Would the company want Derrick to pursue this investment opportunity? 3b. Would Derrick be inclined to pursue this investment opportunity? EXHIBIT 12B-2 Present Value of an Annuity of $1 in Arrears; 1/r(1-(1/(1+r)^n)) Periods 4% 1 0.962 5% 6% 0.952 0.943 7% 8% 0.935 0.926 2 1.886 1.859 1.833 1.808 1.783 3 2.775 2.723 2.673 2.624 2.577 4 3.630 3.546 3.465 3.387 5 4.452 4.329 4.212 4.100 6 5.242 5.076 4.917 4.767 7 6.002 5.786 5.582 5.389 8 6.733 9 7.435 6.463 6.210 7.108 6.802 10 8.111 11 6.805 6.495 6.207 12 13 7.161 6.814 6.492 7.487 7.103 9% 10% 11% 12% 13% 14% 15% 16% 17% 0.917 0.909 0.901 0.893 0.885 0.877 0.870 0.862 0.85 1.759 1.736 1.713 1.690 1.668 1.647 1.626 1.605 1.58 2.531 2.487 2.444 2.402 2.361 2.322 2.283 2.246 2.21 3.312 3.240 3.170 3.102 3.037 2.974 2.914 2.855 2.798 2.74 3.993 3.890 3.791 3.696 3.605 3.517 3.433 3.352 3.274 3.19 4.623 4.486 4.355 4.231 4.111 3.998 3.889 3.784 3.685 3.585 5.206 5.033 4.868 4.712 4.564 4.423 4.288 4.160 4.039 3.92 5.971 5.747 5.535 5.335 5.146 4.968 4.799 4.639 4.487 4.344 4.202 6.515 6.247 5.995 5.759 5.537 5.328 5.132 4.946 4.772 4.607 4.451 7.722 7.360 7.024 6.710 6.418 6.145 5.889 8.760 8.306 7.887 7.499 7.139 9.385 8.863 8.384 7.943 7.536 9.986 9.394 8.853 8.358 7.904 5.650 5.426 5.216 5.019 4.833 4.659 5.938 5.687 5.453 5.234 5.029 4.83E 6.194 5.918 5.660 5.421 5.197 4.988 6.750 6.424 14 10.563 9.899 9.295 8.745 8.244 7.786 7.367 6.982 15 11.118 10.380 9.712 9.108 8.559 8.061 7.606 7.191 16 11.652 10.838 10.106 9.447 8.851 17 12.166 11.274 10.477 9.763 18 19 9.122 8.544 12.659 11.690 10.828 10.059 9.372 8.756 13.134 12.085 11.158 10.336 9.604 8.950 20 21 22 23 24 7.824 8.022 7.549 7.120 6.729 8.201 7.702 7.250 6.840 8.365 7.839 7.366 6.938 13.590 12.462 11.470 10.594 9.818 8.514 7.963 7.469 7.025 14.029 12.821 11.764 10.836 10.017 9.292 8.649 8.075 7.562 7.102 14.451 13.163 12.042 11.061 10.201 9.442 8.772 8.176 7.645 7.170 14.857 13.489 12.303 11.272 10.371 9.580 8.883 7.230 15.247 13.799 12.550 11.469 10.529 9.707 8.985 8.313 6.122 5.842 5.583 5.342 5.118 6.628 6.302 6.002 5.724 6.811 6.462 6.142 5.847 5.575 5.324 7.379 6.974 6.604 6.265 5.954 5.668 5.405 5.468 5.229 6.373 6.047 5.749 5.475 6.467 6.128 5.818 5.534 9.129 8.266 7.718 8.348 7.784 7.283 6.550 6.623 6.259 5.929 5.628 6.687 6.312 5.973 5.665 6.743 6.359 6.011 5.696 6.792 6.399 6.044 5.723 6.835 6.434 6.073 5.746 6.198 5.877 5.584 EXHIBIT 12B-1 1 Present Value of $1; (1+r)" Periods 4% 5% 6% 1 0.962 0.952 2 0.943 0.925 0.907 0.890 0.873 7% 0.935 3 0.889 0.864 0.840 0.816 0.794 4 0.855 0.823 0.792 0.763 5 0.822 0.784 0.747 6 0.790 7 0.760 0.713 0.746 0.705 0.666 0.711 0.665 0.623 8 0.731 0.677 0.627 0.582 0.540 0.502 9 0.703 0.645 0.592 0.544 0.500 0.460 10 0.676 0.614 0.558 0.508 0.463 0.422 11 0.650 0.585 0.527 0.475 0.429 12 0.625 0.557 0.497 0.444 0.397 13 0.601 0.530 14 15 0.239 16 0.534 0.458 0.339 0.292 0.252 0.218 8% 9% 10% 11% 12% 13% 14% 15% 16% 17% 0.926 0.917 0.909 0.901 0.893 0.885 0.877 0.870 0.862 0.855 0.857 0.842 0.826 0.812 0.797 0.783 0.769 0.756 0.743 0.731 0.772 0.751 0.731 0.712 0.693 0.675 0.658 0.624 0.641 0.735 0.708 0.683 0.659 0.636 0.613 0.592 0.572 0.552 0.534 0.681 0.650 0.621 0.593 0.567 0.543 0.519 0.497 0.476 0.456 0.630 0.596 0.564 0.535 0.507 0.480 0.456 0.432 0.410 0.390 0.583 0.547 0.513 0.482 0.452 0.425 0.400 0.376 0.354 0.333 0.467 0.434 0.404 0.376 0.351 0.327 0.305 0.285 0.424 0.391 0.361 0.333 0.308 0.284 0.263 0.243 0.386 0.352 0.322 0.295 0.270 0.247 0.227 0.388 0.350 0.317 0.287 0.261 0.237 0.215 0.195 0.356 0.319 0.286 0.257 0.231 0.208 0.187 0.168 0.469 0.415 0.368 0.326 0.290 0.258 0.229 0.204 0.182 0.163 0.145 0.577 0.505 0.442 0.388 0.340 0.299 0.263 0.232 0.205 0.181 0.160 0.141 0.125 0.555 0.481 0.417 0.362 0.315 0.275 0.183 0.160 0.140 0.123 0.108 0.394 0.208. 0.178 0.152 0.130 0.111 0.209 0.095 0.188 0.163 0.141 0.123 0.107 0.093 0.081 17 0.513 0.436 0.371 0.317 0.270 0.231 0.198 0.170 18 0.494 0.416 0.350 0.296 0.250 0.212 0.180 0.153 19 0.475 0.396 0.331 0.277 0.232 0.194 0.164 0.138 20 0.456 0.377 0.312 0.258 0.215 0.178 0.149 21 22 0.439 0.359 0.294 0.242 0.135 0.422 0.342 0.278 0.226 0.184 0.150 0.123 0.199 0.164 0.146 0.125 0.130 0.111 0.116 0.098 0.124 0.104 0.087 0.112 0.093 0.077 0.101 0.083 0.068 0.108 0.095 0.081 0.069 0.059 0.083 0.070 0.060 0.051 0.073 0.061 0.051 0.043 0.064 0.053 0.044 0.037 0.093 0.080 0.069 0.056 0.046 0.038 0.032 Exercise 12-9 (Algo) Net Present Value Analysis and Simple Rate of Return [LO12-2, LO12-6] Derrick Iverson is a divisional manager for Holston Company. His annual pay raises are largely determined by his division's return on investment (ROI), which has been above 25% each of the last three years. Derrick is considering a capital budgeting project that would require a $4,700,000 investment in equipment with a useful life of five years and no salvage value. Holston Company's discount rate is 19%. The project would provide net operating income each year for five years as follows: Sales Variable expenses Contribution margin Fixed expenses: Advertising, salaries, and other fixed out-of-pocket costs: Depreciation Total fixed expenses $ 4,100,000 1,800,000 2,300,000 $735,000 940,000 1,675,000 $625,000 Net operating income Click here to view Exhibit 128-1 and Exhibit 12B-2 to determine the appropriate discount factor(s) using tables. Required: 1. Compute the project's net present value. 2. Compute the project's simple rate of return. 3a. Would the company want Derrick to pursue this investment opportunity? 3b. Would Derrick be inclined to pursue this investment opportunity? EXHIBIT 12B-2 Present Value of an Annuity of $1 in Arrears; 1/r(1-(1/(1+r)^n)) Periods 4% 1 0.962 5% 6% 0.952 0.943 7% 8% 0.935 0.926 2 1.886 1.859 1.833 1.808 1.783 3 2.775 2.723 2.673 2.624 2.577 4 3.630 3.546 3.465 3.387 5 4.452 4.329 4.212 4.100 6 5.242 5.076 4.917 4.767 7 6.002 5.786 5.582 5.389 8 6.733 9 7.435 6.463 6.210 7.108 6.802 10 8.111 11 6.805 6.495 6.207 12 13 7.161 6.814 6.492 7.487 7.103 9% 10% 11% 12% 13% 14% 15% 16% 17% 0.917 0.909 0.901 0.893 0.885 0.877 0.870 0.862 0.85 1.759 1.736 1.713 1.690 1.668 1.647 1.626 1.605 1.58 2.531 2.487 2.444 2.402 2.361 2.322 2.283 2.246 2.21 3.312 3.240 3.170 3.102 3.037 2.974 2.914 2.855 2.798 2.74 3.993 3.890 3.791 3.696 3.605 3.517 3.433 3.352 3.274 3.19 4.623 4.486 4.355 4.231 4.111 3.998 3.889 3.784 3.685 3.585 5.206 5.033 4.868 4.712 4.564 4.423 4.288 4.160 4.039 3.92 5.971 5.747 5.535 5.335 5.146 4.968 4.799 4.639 4.487 4.344 4.202 6.515 6.247 5.995 5.759 5.537 5.328 5.132 4.946 4.772 4.607 4.451 7.722 7.360 7.024 6.710 6.418 6.145 5.889 8.760 8.306 7.887 7.499 7.139 9.385 8.863 8.384 7.943 7.536 9.986 9.394 8.853 8.358 7.904 5.650 5.426 5.216 5.019 4.833 4.659 5.938 5.687 5.453 5.234 5.029 4.83E 6.194 5.918 5.660 5.421 5.197 4.988 6.750 6.424 14 10.563 9.899 9.295 8.745 8.244 7.786 7.367 6.982 15 11.118 10.380 9.712 9.108 8.559 8.061 7.606 7.191 16 11.652 10.838 10.106 9.447 8.851 17 12.166 11.274 10.477 9.763 18 19 9.122 8.544 12.659 11.690 10.828 10.059 9.372 8.756 13.134 12.085 11.158 10.336 9.604 8.950 20 21 22 23 24 7.824 8.022 7.549 7.120 6.729 8.201 7.702 7.250 6.840 8.365 7.839 7.366 6.938 13.590 12.462 11.470 10.594 9.818 8.514 7.963 7.469 7.025 14.029 12.821 11.764 10.836 10.017 9.292 8.649 8.075 7.562 7.102 14.451 13.163 12.042 11.061 10.201 9.442 8.772 8.176 7.645 7.170 14.857 13.489 12.303 11.272 10.371 9.580 8.883 7.230 15.247 13.799 12.550 11.469 10.529 9.707 8.985 8.313 6.122 5.842 5.583 5.342 5.118 6.628 6.302 6.002 5.724 6.811 6.462 6.142 5.847 5.575 5.324 7.379 6.974 6.604 6.265 5.954 5.668 5.405 5.468 5.229 6.373 6.047 5.749 5.475 6.467 6.128 5.818 5.534 9.129 8.266 7.718 8.348 7.784 7.283 6.550 6.623 6.259 5.929 5.628 6.687 6.312 5.973 5.665 6.743 6.359 6.011 5.696 6.792 6.399 6.044 5.723 6.835 6.434 6.073 5.746 6.198 5.877 5.584 EXHIBIT 12B-1 1 Present Value of $1; (1+r)" Periods 4% 5% 6% 1 0.962 0.952 2 0.943 0.925 0.907 0.890 0.873 7% 0.935 3 0.889 0.864 0.840 0.816 0.794 4 0.855 0.823 0.792 0.763 5 0.822 0.784 0.747 6 0.790 7 0.760 0.713 0.746 0.705 0.666 0.711 0.665 0.623 8 0.731 0.677 0.627 0.582 0.540 0.502 9 0.703 0.645 0.592 0.544 0.500 0.460 10 0.676 0.614 0.558 0.508 0.463 0.422 11 0.650 0.585 0.527 0.475 0.429 12 0.625 0.557 0.497 0.444 0.397 13 0.601 0.530 14 15 0.239 16 0.534 0.458 0.339 0.292 0.252 0.218 8% 9% 10% 11% 12% 13% 14% 15% 16% 17% 0.926 0.917 0.909 0.901 0.893 0.885 0.877 0.870 0.862 0.855 0.857 0.842 0.826 0.812 0.797 0.783 0.769 0.756 0.743 0.731 0.772 0.751 0.731 0.712 0.693 0.675 0.658 0.624 0.641 0.735 0.708 0.683 0.659 0.636 0.613 0.592 0.572 0.552 0.534 0.681 0.650 0.621 0.593 0.567 0.543 0.519 0.497 0.476 0.456 0.630 0.596 0.564 0.535 0.507 0.480 0.456 0.432 0.410 0.390 0.583 0.547 0.513 0.482 0.452 0.425 0.400 0.376 0.354 0.333 0.467 0.434 0.404 0.376 0.351 0.327 0.305 0.285 0.424 0.391 0.361 0.333 0.308 0.284 0.263 0.243 0.386 0.352 0.322 0.295 0.270 0.247 0.227 0.388 0.350 0.317 0.287 0.261 0.237 0.215 0.195 0.356 0.319 0.286 0.257 0.231 0.208 0.187 0.168 0.469 0.415 0.368 0.326 0.290 0.258 0.229 0.204 0.182 0.163 0.145 0.577 0.505 0.442 0.388 0.340 0.299 0.263 0.232 0.205 0.181 0.160 0.141 0.125 0.555 0.481 0.417 0.362 0.315 0.275 0.183 0.160 0.140 0.123 0.108 0.394 0.208. 0.178 0.152 0.130 0.111 0.209 0.095 0.188 0.163 0.141 0.123 0.107 0.093 0.081 17 0.513 0.436 0.371 0.317 0.270 0.231 0.198 0.170 18 0.494 0.416 0.350 0.296 0.250 0.212 0.180 0.153 19 0.475 0.396 0.331 0.277 0.232 0.194 0.164 0.138 20 0.456 0.377 0.312 0.258 0.215 0.178 0.149 21 22 0.439 0.359 0.294 0.242 0.135 0.422 0.342 0.278 0.226 0.184 0.150 0.123 0.199 0.164 0.146 0.125 0.130 0.111 0.116 0.098 0.124 0.104 0.087 0.112 0.093 0.077 0.101 0.083 0.068 0.108 0.095 0.081 0.069 0.059 0.083 0.070 0.060 0.051 0.073 0.061 0.051 0.043 0.064 0.053 0.044 0.037 0.093 0.080 0.069 0.056 0.046 0.038 0.032
Expert Answer:
Posted Date:
Students also viewed these accounting questions
-
As programs become more complex, it becomes increasingly important to plan or "design" your code before writing it. Designing your code will help you organize its logic. It will also help you keep...
-
The head of the IT group in a company often is called the chief information officer (CIO) or chief technology officer (CTO). Should the CIO or CTO report to the company president, to the finance...
-
The officers of an oil refiner, trader, and hedger based in New York were arrested by the FBI for committing massive financial statement fraud. The executives used many schemes to perpetuate the...
-
Which of the following is not likely to be covered within an audit charter prepared for an organization's information systems audit function? a. Information systems audit function's place within the...
-
On June 30, Dogwood Limited issues 8%, 20-year bonds payable with a maturity value of $130,000. The bonds sell at 94 and pay interest on June 30 and December 31. Dogwood amortizes bond discount by...
-
Question 6 An analysis of the liquidity and efficiency ratios for XYZ Trading shows the following results. Ratio Current ratio 2022 2021 2.5 2.0 0.7 0.9 Acid-test ratio Days' sales uncollected Days'...
-
Blossom Company purchased machinery on January 1, 2025, for $98,400. The machinery is estimated to have a salvage value of $9,840 after a useful life of 8 years. (a) Your answer is incorrect. Compute...
-
An accountant's standard report on a review of the financial statements of a nonpublic entity should state that the accountant a. Does not express an opinion or any form of limited assurance on the...
-
When an independent CPA assists in preparing the financial statements of a publicly held entity, but has not audited or reviewed them, the CPA should issue a disclaimer of opinion. In such...
-
Which of the following statements is correct concerning letters for underwriters, commonly referred to as comfort letters? a. Letters for underwriters are required by the Securities Act of 1933 for...
-
An accountant may compile a nonpublic entity's financial statements that omit all of the disclosures required by GAAP only if the omission is I. Clearly indicated in the accountant's report. II. Not...
-
Which of the following statements is correct concerning both an engagement to compile and an engagement to review a nonpublic entity's financial statements? a. The accountant does not contemplate...
-
Carlton construction is supplying building materials for a new mall construction project in Kansas. Their contract calls for a total of 250,000 tons of material to be delivered over a three-week...
-
Consider the function f and its graph. a. Estimate the zeros of the area function b. Estimate the points (if any) at which A has a local maximum or minimum. c. Sketch a graph of A, for 0 x 10,...
-
An organization with a mission to build is in rapid expansion and growth. An organization with a mission to harvest is in a mature market. Assuming compensation is based on each of the factors listed...
-
Repeat Example \(15-7\) except with a forced flow with a velocity of \(1.05 \mathrm{~cm} / \mathrm{s}\) past the sphere. Use Eq. (15-60b) to determine \(\mathrm{k}_{\mathrm{c}}\). The viscosity of...
-
Two identical large glass bulbs are filled with gases and connected by a capillary tube that is \(\delta=0.0100 \mathrm{~m}\) long. Bulb 1 at \(\mathrm{z}=0\) contains the following mole fractions:...
Study smarter with the SolutionInn App