Problem 3.
A proposed investment is not expected to have any salvage value at the end of its 5-year life. For present value purposes, cash flows are assumed to occur at the end of each year. The Company uses a 12% after-tax target rate of return.
Year 0 1 2 3 4 5
Purchase Cost and Book Value 500,000 336,000 200,000 100,000 36,000
Annual Net After-Tax Cash Flows
Annual Net Income
240,000 216,000 192,000 168,000 144,000
70,000 78,000 86,000 94,000 102,000
Discount Factors for a 12% Rate of Return Present Value of an Present Value of PI at Year Annuity of PI at the End of Each Period End of Each Period
1 2 3 4 5 6
0.89 0.80 0.71 0.64 0.57 0.51
0.89 1.69 2.40 3.04 3.61 4.12
Required: (10 points each)
Compute for the following:
1. Accounting rate of return based on the average investment
2. Net Present Value
3. Traditional Payback Period