Calculate NPV, Payback and IRR Table 1 Net cost of new plane Additional revenue Financial analysis of
Fantastic news! We've Found the answer you've been seeking!
Question:
Calculate NPV, Payback and IRR
Transcribed Image Text:
Table 1 Net cost of new plane Additional revenue Financial analysis of project A: Add a twin-jet to the company's fleet Additional operating costs Amortization Net increase in income Less: Tax at 33% Increase in aftertax income Add back amortization Net change in cash flow Initial Expenditures $300,000 ($300,000) Year 1 $43,000 11,250 45,000 (13,250) 0 ($13,250) $45,000 31,750 Year 2 $76,800 11,250 66,000 (450) 0 Year 3 65,550 Year 4 $112,300 $225,000 11,250 63,000 38,050 150,750 12,557 49,748 ($ 450) $ 25,494 $66,000 $ 63000 88,494 11,250 63,000 $101,003 $ 63,000 164,003 Year 5 $168,750 11,250 63,000 94,500 31,185 $ 63,315 $ 3,000 126,315 Table 1 Net cost of new plane Additional revenue Financial analysis of project A: Add a twin-jet to the company's fleet Additional operating costs Amortization Net increase in income Less: Tax at 33% Increase in aftertax income Add back amortization Net change in cash flow Initial Expenditures $300,000 ($300,000) Year 1 $43,000 11,250 45,000 (13,250) 0 ($13,250) $45,000 31,750 Year 2 $76,800 11,250 66,000 (450) 0 Year 3 65,550 Year 4 $112,300 $225,000 11,250 63,000 38,050 150,750 12,557 49,748 ($ 450) $ 25,494 $66,000 $ 63000 88,494 11,250 63,000 $101,003 $ 63,000 164,003 Year 5 $168,750 11,250 63,000 94,500 31,185 $ 63,315 $ 3,000 126,315
Expert Answer:
Answer rating: 100% (QA)
Net Present Value NPV The NPV is the sum of the discounted cash flows over the life of the project T... View the full answer
Related Book For
Foundations of Financial Management
ISBN: 978-1259024979
10th Canadian edition
Authors: Stanley Block, Geoffrey Hirt, Bartley Danielsen, Doug Short, Michael Perretta
Posted Date:
Students also viewed these accounting questions
-
Calculate the payback period NPV and IRR Keep in mind that you will need to build a simple income statement to determine aftertax net income and then derive quick cash flow to calculate the...
-
Calculate the IRR and NPV for the following two investment opportunities. Assume a 16 percent discount rate for the NPV calculations: Year Project 2 Cash Flow S10,000 1.000 Project 1 Cash Flow...
-
Calculate the NPV and IRR for the project Round your IRR answers to the nearest whole percentage value for example 156 rounds to 16 and should be entered as 16 in the answer box If the NPV is...
-
What is wrong with the following code fragment? int[] a; for (int i = 0; i < 10; i++) a[i] = i * i;
-
Describe the differences between the current, quick, and cash ratios. Which one is the most conservative measure of short-term liquidity?
-
Freitas Corporation was organized early in 2024. The following expenditures were made during the first few months of the year: Required: Prepare a summary journal entry to record the $107,000 in cash...
-
For the HiTech bond of Example 17.4, suppose that default is recognized only at maturity and that no restitution is made, that is, the default is ignored. What is the value of that bond? - Example...
-
A father decides to put his two sons to work landscaping. The business involves going to a customers home and providing landscaping services (cut grass, edge sidewalk, pull weeds in flower beds,...
-
1. What do the totals at the end of the journal entry report mean? 2. What was the net income of Binh's Bins for the month of June? 3. How much did the company owe to the creditors (recorded as...
-
Web site, which contains Henley Corporation?s most recent financial statements. Use the following ratios and other selected information for the current and projected years to answer the questions...
-
Select a type of business research and determine the purpose of it. How can this research assist the business? How will it affect the future of the business? What is needed in order to conduct this...
-
When Maria began working for the packaging company in 2013, her first name was Tony. In 2018, she was accepted in the gender identity clinic and began transition from living as a man to living as a...
-
A 3.0 kg tool is loaded on a spaceship and taken to Mars. When an astronaut uses the tool to perform maintenance, what is its mass?
-
We affirm the entry of summary judgment on the theories of negligent hiring and supervision, but reverse the summary judgment on the issue of negligent retention. What does this expression mean?...
-
1. If you stand next to a wall on a frictionless skateboard and push the wall with a force of 40 N, how hard does the wall push on you? If your mass is 75 Kg, what will be your acceleration? 2. What...
-
Describe the artwork using at least 3 of the 8 Elements of the Arts (Kostner, 2015, pp. 100-105). How do these elements contribute to the overall effect of the piece? (9%) Describe how the artwork...
-
Custom Bike Company has created a weighted scoring matrix to evaluate potential projects. Below are five projects under consideration. criteria Strong sponsor Supports business strategy Urgency 10%...
-
Troy is a qualified radiologist who operates a successful radiology practice from purpose- built rooms attached to his house. Troy works in the practice three days a week, and the other two days he...
-
Springsteen Music Company earned $820 million last year and paid out 20 percent of earnings in dividends. a. By how much did the company's retained earnings increase? b. With 100 million shares...
-
Date Wireless has the following assets: Its operating profit (EBIT) is expected to be $1.0 million. Its tax rate is 40 percent. Shares are valued $25. Capital structure is either short-term financing...
-
Five investment alternatives have the following returns and standard deviations of returns. Rank the five alternatives from lowest risk to highest risk using the coefficient of variation. Alternative...
-
On rare occasions, an organism may have three copies of a chromosome and therefore three copies of the genes on that chromosome (instead of the usual number of two copies). The alleles for each gene...
-
Outline the steps that occur when piRITS or piRISC silences transposable elements by repressing transcription and by directly inhibiting TE RNAs, respectively. What is the role of piRNAs in this...
-
Explain how the miR-200 family of miRNAs behave as tumorsuppressor genes. What happens when their expression is blocked or decreased?
Study smarter with the SolutionInn App