Use the format in the figure below to perform a financial analysis. Create a spreadsheet to perform the analysis and show the NPV, ROI, and year in which payback occurs. Perform a financial analysis for a project using the format provided in Figure 4-5. Assume that the projected costs and benefits for this project are spread over four years as fol- lows: Estimated costs are $200,000 in Year 1 and $30,000 each year in Years 2, 3, and 4. Estimated benefits are $0 in Year 1 and $100,000 each year in Years 2, 3, and 4. Use a 9 percent discount rate, and round the discount factors to two decimal places. Create a spreadsheet or use the business case financials template on the companion website to cal- culate and clearly display the NPV, ROI, and year in which payback occurs. In addition, write a paragraph explaining whether you would recommend investing in this project, based on your financial analysis. Discount rate 8% Assume the project is completed in Year 0 0 Costs Discount factor Discounted costs Benefits Discount factor Discounted benefits Year ROI 1 140,000 40,000 1 0.93 140,000 37,200 34,400 31,600 243,200 2 40,000 0.86 3 Total 112% Payback In Year 1 40,000 0.79 0 200,000 200,000 200,000 1 0.93 0.86 0.79 0 186,000 172,000 158,000 516,000 Discounted benefits - costs (140,000) 148,800 137,600 126,400 272,800 NPV Cumulative benefits - costs (140,000) 8,800 146,400 272,800

Financial And Managerial Accounting
15th Edition
ISBN:9781337902663
Author:WARREN, Carl S.
Publisher:WARREN, Carl S.
Chapter26: Capital Investment Analysis
Section: Chapter Questions
Problem 4CMA
icon
Related questions
icon
Concept explainers
Topic Video
Question

ff2

Use the format in the figure below to perform a financial analysis. Create a
spreadsheet to perform the analysis and show the NPV, ROI, and year in which
payback occurs.
+
Perform a financial analysis for a project using the format provided in Figure 4-5. Assume
that the projected costs and benefits for this project are spread over four years as fol-
lows: Estimated costs are $200,000 in Year 1 and $30,000 each year in Years 2, 3, and
4. Estimated benefits are $0 in Year 1 and $100,000 each year in Years 2, 3, and 4. Use
a 9 percent discount rate, and round the discount factors to two decimal places. Create a
spreadsheet or use the business case financials template on the companion website to cal-
culate and clearly display the NPV, ROI, and year in which payback occurs. In addition, write
a paragraph explaining whether you would recommend investing in this project, based on
your financial analysis.
Discount rate
8%
Assume the project is completed in Year 0
0
Costs
Discount factor
Discounted costs
Benefits
Discount factor
Discounted benefits
ROI
Year
2
Figure 4.5
1
140,000 40,000 40,000
1 0.93
0.86
140,000 37,200 34,400
3 Total
Discounted benefits - costs (140,000) 148,800 137,600 126,400 272,800 +NPV
Cumulative benefits - costs (140,000) 8,800 146,400 272,800
40,000
0.79
31,600 243,200
0 200,000 200,000 200,000
1 0.93
0.86
0.79
0 186,000 172,000 158,000 516,000
112%
Payback In Year 1
Transcribed Image Text:Use the format in the figure below to perform a financial analysis. Create a spreadsheet to perform the analysis and show the NPV, ROI, and year in which payback occurs. + Perform a financial analysis for a project using the format provided in Figure 4-5. Assume that the projected costs and benefits for this project are spread over four years as fol- lows: Estimated costs are $200,000 in Year 1 and $30,000 each year in Years 2, 3, and 4. Estimated benefits are $0 in Year 1 and $100,000 each year in Years 2, 3, and 4. Use a 9 percent discount rate, and round the discount factors to two decimal places. Create a spreadsheet or use the business case financials template on the companion website to cal- culate and clearly display the NPV, ROI, and year in which payback occurs. In addition, write a paragraph explaining whether you would recommend investing in this project, based on your financial analysis. Discount rate 8% Assume the project is completed in Year 0 0 Costs Discount factor Discounted costs Benefits Discount factor Discounted benefits ROI Year 2 Figure 4.5 1 140,000 40,000 40,000 1 0.93 0.86 140,000 37,200 34,400 3 Total Discounted benefits - costs (140,000) 148,800 137,600 126,400 272,800 +NPV Cumulative benefits - costs (140,000) 8,800 146,400 272,800 40,000 0.79 31,600 243,200 0 200,000 200,000 200,000 1 0.93 0.86 0.79 0 186,000 172,000 158,000 516,000 112% Payback In Year 1
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Knowledge Booster
Capital Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Financial And Managerial Accounting
Financial And Managerial Accounting
Accounting
ISBN:
9781337902663
Author:
WARREN, Carl S.
Publisher:
Cengage Learning,
Managerial Accounting
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub