Question
Kansas Corporation is reviewing an investment proposal that has an initial cost of $72,000. An estimate of the investment's end-of-year book value, the yearly after-tax
Kansas Corporation is reviewing an investment proposal that has an initial cost of $72,000. An estimate of the investment's end-of-year book value, the yearly after-tax net cash inflows, and the yearly net income are presented in the schedule below. Yearly after-tax net cash inflows include savings from the depreciation tax shield. The investment's salvage value at the end of each year is equal to book value, and there will be no salvage value at the end of the investment's life.
Year | Initial Cost and Book Value | Yearly After-Tax Net cash Inflows | Yearly Net Income | ||||||||||
1 | $ | 41,500 | $ | 26,500 | $ | 9,000 | |||||||
2 | 27,500 | 24,000 | 10,000 | ||||||||||
3 | 17,000 | 21,500 | 11,000 | ||||||||||
4 | 10,000 | 19,000 | 12,000 | ||||||||||
5 | 0 | 16,500 | 13,000 | ||||||||||
$ | 107,500 | $ | 55,000 | ||||||||||
Kansas uses a 12% after-tax target rate of return for new investment proposals.
Year | FV of $1 at 12% | FV of an ordinary annuity at 12% | PV of $1 at 12% | PV of an ordinary annuity at 12% | |||||||||||
1 | 1.120 | 1.000 | 0.893 | 0.893 | |||||||||||
2 | 1.254 | 2.120 | 0.797 | 1.690 | |||||||||||
3 | 1.405 | 3.374 | 0.712 | 2.402 | |||||||||||
4 | 1.574 | 4.779 | 0.636 | 3.037 | |||||||||||
5 | 1.762 | 6.353 | 0.567 | 3.605 | |||||||||||
6 | 1.974 | 8.115 | 0.507 | 4.111 | |||||||||||
Required:
-
Calculate the project's payback period. (Do not round intermediate calculations.)
-
Calculate the accounting rate of return on the initial investment. (Do not round intermediate calculations. Round your answer to 1 decimal place.)
-
Calculate the proposal's net present value. Round to the nearest dollar. (Do not round intermediate calculations. Round your final answer to nearest dollar amount.)
Step by Step Solution
There are 3 Steps involved in it
Step: 1
To calculate the projects payback period accounting rate of return and net present value well use th...Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started