Academic Integrity: tutoring, explanations, and feedback — we don’t complete graded work or submit on a student’s behalf.

NEXT Exercise 26-11 Your answer is partially correct. Try again. Drake Corporati

ID: 2804202 • Letter: N

Question

NEXT Exercise 26-11 Your answer is partially correct. Try again. Drake Corporation is reviewing an investment proposal. The initial cost and 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 equal to its book value. There would be no salvage value at the end of the investment's life. Investment Proposal Initial Cost Annual Cash Flows Annual Net Income Year and Book Value $104,700 71,000 41,100 21,300 8,500 $44,600 39,500 35,500 29,400 25,600 $10,900 9,600 15,700 16,600 17,100 | Drake Corporation uses an 11% target rate of return for new investment proposals. Click here to view PV table. What is the cash payback period for this proposal? (Round answer to 2 decimal places, e.g. 10.50.) Cash payback period 2.58 years

Explanation / Answer

Annual rate of return can be calculated using IRR function on a calculator

Insert CF0 = -104,700, CF1 = 44,600....CF5 = 25,600

=> Compute IRR = 22.34%

NPV can be calculated using NPV function on a calculator or through formula

Insert CF0 = -104,700, CF1 = 44,600....CF5 = 25,600 and I/Y = 11%

=> Compute NPV = $28,055.60