Exercise 25-11

Drake Corporation is reviewing an investment proposal. The initial cost is $104,600. Estimates of the book value of the investment at the end of each year, the net cash flows for each year, and the net income for each year are presented in the schedule below. All cash flows are assumed to take place at the end of the year. The salvage value of the investment at the end of each year is assumed to equal its book value. There would be no salvage value at the end of the investment's life.

Investment ProposalY

Year Book Value Annual Cash Flows Annual Net Income

1 $70,900 $46,000 $12,300

2) 42,500 40,600 12,200

3) 20,400 36,000 13,900

4) 8,600 30100 18,300

5) 0 25,120 16,520

Drake Corporation uses an 11% target rate of return for new investment proposals.

Need factor Table

A)What is the cash payback period for this proposal?(Round answer to 2 decimal places, e.g. 10.50.) Cash payback period ? years

(b)

What is the annual rate of return for the investment?(Round answer to 2 decimal places, e.g. 10.50%.) Annual rate of return for the investment ? %

Annual rate of return for the investment

(If the net present value is negative, use either a negative sign preceding the number e.g. -45 or parentheses eg (45). Round answer to 0 decimal places, e.g. 125. For calculation purposes, use 5 decimal places as displayed in the factor table provided.)

Net present value $ ?