calculate the IRR for the following information A Net Cash Flows After Tax Cash Flows Cost B
Fantastic news! We've Found the answer you've been seeking!
Question:
calculate the IRR for the following information
Transcribed Image Text:
A Net Cash Flows After Tax Cash Flows Cost B Year 0 Revenue C D E Year 1 Year 2 Year 3 F Year 4 G H Year 5 $ (30,000.00) $ 429,000.00 $ 400,000.00 $ 533,000.00 $ 676,000.00 $ 832,000.00 Training $ (8,000.00) $ $ $ $ Repayment $ (7,121.95) $ (7,121.95) $ (7,121.95) $ (7,121.95) $ (7,121.95) Interest $ (1,655.00) $ (1,328.00) $ (982.00) $ (613.00) $ (221.00) Rent $ (42,000.00) $ (46,200.00) $ (50,800.00) $ (56,000.00) $ (62,000.00) Insurance $ (2,145.00) $ (2,000.00) $ (2,665.00) $ (3,380.00) $ (4,160.00) Advertising $ (6,000.00) $ (3,500.00) $ (4,000.00) $ (4,500.00) $ (5,000.00) Salaries Supplies Utilites $ (150,000.00) $ (135,000.00) $ (175,000.00) $ (180,000.00) $ (195,000.00) $ (85,800.00) $ (60,000.00) $ (79,950.00) $ (101,400.00) $ (124,800.00) $ (22,000.00) $ (25,000.00) $ (26,500.00) $ (31,400.00) $ (35,000.00) Maintenace $ (5,000.00) $ (5,000.00) $ (5,000.00) $ (5,000.00) $ (5,000.00) Salvage $ 3,500.00 Cash Savings from Depreciation Net Cash Flow After Taxes Present Value Index (Courtney, Sabrina check) Payback Period (Abbey, Courtney check) Net Present Value 10% hurdle rate (Haley, Bijula check) Accounting Rate of Return (Brandy, Jiye check) IRR (Sabrina, Abbey check) $ 99,278.05 $ 114,850.05 $ 180,981.05 $ 286,585.05 $ 432,197.05 $ 78,429.66 $ 90,731.54 $ 142,975.03 $ 226,402.19 $ 341,435.67 $ 1,060.00 $ 1,060.00 $ 1,060.00 $ 1,060.00 $ 1,060.00 $ 79,489.66 $ 91,791.54 $ 144,035.03 $ 227,462.19 $ 342,495.67 -1.30 -1.40 -1.51 -1.74 -1.90 7 Months A Net Cash Flows After Tax Cash Flows Cost B Year 0 Revenue C D E Year 1 Year 2 Year 3 F Year 4 G H Year 5 $ (30,000.00) $ 429,000.00 $ 400,000.00 $ 533,000.00 $ 676,000.00 $ 832,000.00 Training $ (8,000.00) $ $ $ $ Repayment $ (7,121.95) $ (7,121.95) $ (7,121.95) $ (7,121.95) $ (7,121.95) Interest $ (1,655.00) $ (1,328.00) $ (982.00) $ (613.00) $ (221.00) Rent $ (42,000.00) $ (46,200.00) $ (50,800.00) $ (56,000.00) $ (62,000.00) Insurance $ (2,145.00) $ (2,000.00) $ (2,665.00) $ (3,380.00) $ (4,160.00) Advertising $ (6,000.00) $ (3,500.00) $ (4,000.00) $ (4,500.00) $ (5,000.00) Salaries Supplies Utilites $ (150,000.00) $ (135,000.00) $ (175,000.00) $ (180,000.00) $ (195,000.00) $ (85,800.00) $ (60,000.00) $ (79,950.00) $ (101,400.00) $ (124,800.00) $ (22,000.00) $ (25,000.00) $ (26,500.00) $ (31,400.00) $ (35,000.00) Maintenace $ (5,000.00) $ (5,000.00) $ (5,000.00) $ (5,000.00) $ (5,000.00) Salvage $ 3,500.00 Cash Savings from Depreciation Net Cash Flow After Taxes Present Value Index (Courtney, Sabrina check) Payback Period (Abbey, Courtney check) Net Present Value 10% hurdle rate (Haley, Bijula check) Accounting Rate of Return (Brandy, Jiye check) IRR (Sabrina, Abbey check) $ 99,278.05 $ 114,850.05 $ 180,981.05 $ 286,585.05 $ 432,197.05 $ 78,429.66 $ 90,731.54 $ 142,975.03 $ 226,402.19 $ 341,435.67 $ 1,060.00 $ 1,060.00 $ 1,060.00 $ 1,060.00 $ 1,060.00 $ 79,489.66 $ 91,791.54 $ 144,035.03 $ 227,462.19 $ 342,495.67 -1.30 -1.40 -1.51 -1.74 -1.90 7 Months
Expert Answer:
Related Book For
Income Tax Fundamentals 2013
ISBN: 9781285586618
31st Edition
Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill
Posted Date:
Students also viewed these finance questions
-
This assignment requires you to complete the 2022 tax reporting for a fictional woman named Anna Smith. Question 1 T1 - step 4 - line 66 This is Anna's taxable income Answer: Question 2 T1 - step...
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-5. Ivan's grandfather died and left a portfolio of municipal bonds. In 2012, they pay Ivan...
-
Q1 The spectrum of two light sources A and B are shown in Figure 1(a) and Figure 1(b) respectively: W Light Source A 10. wwwth [nm] 1.045,24 11.A Light Source B MA MA 1 ww.alanghem MA Figure 1(a)...
-
Legacy Corporation has the following information available concerning its post-retirement benefit plan for 2014: Current service cost...............................................$80,000 Interest...
-
In problem, find the distance d(P 1 , P 2 ) between the points P 1 and P 2 . 2P, = (2, 1) P, = (0, 0)- -2 -1 2
-
Ormet Primary Aluminum Corporation, operated an aluminum smelter plant in Hannibal, Ohio. The facility ceased production in October 2013 in order to liquidate its assets after filing for bankruptcy...
-
Everett Co. was organized on July 1, 2015. Quarterly financial statements are prepared. The unadjusted and adjusted trial balances as of September 30 are shown below. Instructions (a) Journalize the...
-
An electric power company regulated by the state is a monopoly enterprise. 1Suppose the regulator sets the price to reflect what the market will look like if it is competitive. 2Now suppose that the...
-
r Jack purchased a share one year ago for $9.12, and it is now worth $11.86. The share paid a dividend of $1.74 during the year. What was the share's income rate of return during the year? (as a...
-
a. Identify and explain the potential type of threat to Fellowes and Associates independence in situations (1) and (2) above. b. What action should Fellowes and Associates take to eliminate the...
-
You have been assigned to audit the sales and accounts receivable balances of Coppero Engineering Ltd. for the year ended September 30, 2023. Coppero Engineering is a major manufacturer of steel...
-
If tariffs are already in place as a trade policy, why might a country choose to apply nontariff barriers also as another way to control the amount of trade that they conduct with other countries?
-
Ted Thomas, a single taxpayer has the following transactions in 2018: a. What is Ted's net capital gain or loss? b. If your answer to (a) was a net capital gain, what is the maximum rate at which it...
-
Explain why Tania Fellowes should have reservations about accepting the TLCL engagement to provide an opinion with respect to the laser machines. Make appropriate reference to fundamental ethical...
-
Kevin is analyzing the common stock of BRC, a soft drink manufacturer. BRC stock currently trades at $30 per share. The stock pays no dividends. Surprisingly, a three-month BRC European call option...
-
Inexhaustible collections of ONPOs are not required to be capitalized or depreciated, if certain criteria are met. Why is this so, and what accounting and reporting recognition, if any, is required...
-
Sherry Hopson owns a retail family clothing store. Her store is located at 4321 Circle Drive, Houston, TX 77001. Her employer identification number is 95- 1234321 and her Social Security number is...
-
In the 2012 tax year, Michelle paid the following amounts relating to her 2010 tax return: Tax deficiency..........................................$5,000 Negligence...
-
Diane is a single taxpayer who qualifies for the earned income credit. Diane has two qualifying children who are 3 and 5 years old. During 2012, Diane's wages are $17,100 and she receives dividend...
-
A runner is moving at a constant speed on level ground. Chemical energy in the runner's body is being transformed into other forms of energy. Most of the chemical energy is transformed into A....
-
According to Table 11.4 , cycling at \(15 \mathrm{~km} / \mathrm{h}\) requires less metabolic energy than running at \(15 \mathrm{~km} / \mathrm{h}\). Suggest reasons why this is the case. TABLE 11.4...
-
You have driven your car for a while and now turn off the engine. Your car's radiator is at a higher temperature than the air around it. Considering the radiator as the system, as the radiator cools...
Study smarter with the SolutionInn App