i need these calculations screenshot with £signsnot in dollars please rewrite this AB1 Project ADiscounted cash flow Cumulative CF-$100,000.00$18,518.52$21,433.47$27,784.13$36,751.49YearCash flow-$100,000.00$20,000.00$25,000.00$35,000.00$50,000.003-$100,000.00-$81,481.48-$60,048.01-$32,263.88$4,487.6141526.3748.ARR9.72%Discounted payback period3.88Years9.1011 Project B12YearCash flowDiscounted cash flow Cumulative CF-$150,000.00$100,000.00$40,500.00$20,000.00$10,000.00-$150,000.00$92,592.59$34,722.22-$150,000.00-$57,407.41-$22,685. 19-$6,808.5413141152$15,876.64$7,350.30163174$541.7618ARR8.25%Discounted payback period3.93Years192. AВDEProject AProject BYearCash flowYearCash flow|-$150,000.00-$100,000.00$20,000.00$25,000.00$35,000.003$100,000.00$40,500.00$20,000.00$10,000.00$541.764112233$50,000.00$4,487.617448NPVNPV1,2.ம்

Answered: Image /qna-images/answer/bb079590-8882-4566-a600-14d870c88e3f.jpg

Answered: Discounted cash flow Cumulative CF…

FINANCIAL ACCOUNTING

10th Edition

ISBN:9781259964947

Author:Libby

Publisher:Libby

Chapter1: Financial Statements And Business Decisions

Section: Chapter Questions

Problem 1Q

See similar textbooks

Similar questions

Ch 5. The following project has cash flows as follows: Year Project A 0 -$705,000 1 $225,000 2 $421,500 3 $275,000 What is the IRR? Round to one place past the decimal point and format as "XX.X"
Initial Outlay Cash Flow in Period CFo CF₁ CF2 -20,000 7,730.85 The IRR is approximately: O 18%. O 20%. O 16%. O 14%. 7,730.85 CF3 7,730.85 CF4 7,730.85
ind the IRR for the following cash flows assuming a WACC of 10%. YR CF 0 -15,000 1 6,000 2 4,000 3 2,000 4 3,000 5 2,000
Assets 2001 2000 Cash 7,282 9,000 Short term investment 0 48,600 Acc. Receivable 632,160 351,200 Inventories 1,287,360 715,200 Total current assets 1,926,802 1,124,000 Fixed Assets Plant & Equipment 1,202,950 491,000 Less: Acc dep 263,160 146,200 939,790 344,800 Total assets 2,866,592 1,468,800 Liabilities & Equities Current liability A/c Payable 524,160 145,600 Notes payable 720,000 200,000 Accruals 489,600 136,000 total Current liability 1,733,760 481,600 Long-term debt 1,000,000 323,432 Common Stock 460,000 460,000 Retained Earning -327,168 203,768 1,132,832 987,200 Total equities 2,866,592 1,468,800 Income Statement Sales 5,834,400 3,432,000 Cost of Goods Sold 5,728,000 2,864,000 Other expense 680,000 340,000 dep 116,960 18,900…
Question Content Area A project is estimated to cost $273,840 and provide annual net cash inflows of $60,000 for 7 years. Year 6% 10% 12% 1 0.943 0.909 0.893 2 1.833 1.736 1.690 3 2.673 2.487 2.402 4 3.465 3.170 3.037 5 4.212 3.791 3.605 6 4.917 4.355 4.111 7 5.582 4.868 4.564 8 6.210 5.335 4.968 9 6.802 5.759 5.328 10 7.360 6.145 5.650 Determine the internal rate of return for this project by using the above present value of an annuity table.fill in the blank 1 of 1%
Sales : $250,000Costs : $134,000Depreciation : $10,200Operating expenses : $6,000Interest expenses : $20,700Taxes : $18,420Dividends : $10,600Addition to Retained Earnings : $50,080Long term debt repaid : $9,300New Equity issued : $8,470New fixed assets acquired : $15,000 You are required to:iv) Calculate the cash flow from assets v) Calculate net capital spending vi) Calculate change in NWC
Project A has the following information: Year 0 1 2 3 4 5 Initial investment outlay 125,000 Cash inflows 75,000 80,000 95,000 95,000 86,250 Personnel expenses 22,500 22,500 22,500 22,500 22,500 Material expesnes 15,000 20,000 22,500 22,500 22,500 Maintenance expenses 2,500 2,500 5,000 8,750 10,000 Other cash outflows 3,750 3,750 3,750 5,000 5,625 Liquidation value 12,500 Project B has the following information: Year 0 1 2 3 4 5 Initial investment outlay 225,000 Cash inflows 155,000 140,000 108,750 93,750 125,000 Personnel expenses 27,500 27,500 27,500 27,500 27,500 Material expenses 25,000 22,500 22,500 22,500 24,000 Maintenance expesnses 8,750 11,250 17,500 15,000 14,000 Other cash outflows 6,250 3,750 3,750 3,750 4,000 Liquidation value 15,000 The Discount Rate is 8%Assess the relative profitability of the two options using the following methods:(i) The Annuity Method(ii) The Net…
The project's IRR? Year 0 1 2 3 4 5 Cash flows -$8,750 $2,000 $2,025 $2,050 $2,075 $2,100
=NPV(B26,I27:R27)-B24 B26 = discount rate of 9% B24 = initial investment of $30m I27:R27 = yearly cash flows: what are the cash flows for each year?
statement of cash flow 2019 GH¢’000 2018 GH¢’000 2017 GH¢’000 Cash flows from operating activities Profit before income tax 32,548 35,430 11,576 Adjustments for: - Depreciation                                                                                              56,108 58,326 54,759 - Amortisation                                                                                              1,185 971 563 - Loss/(profit) on disposal of property, plant and equipment 2,242 (9) (566) - Impairment charge                                                                                                                        1,110 534 43 - Finance cost                                                                                              19,579 19,392 30,724 - Finance income                                                                                         (2,245)…
statement of cash flow 2019 GH¢’000 2018 GH¢’000 2017 GH¢’000 Cash flows from operating activities Profit before income tax 32,548 35,430 11,576 Adjustments for: - Depreciation                                                                                              56,108 58,326 54,759 - Amortisation                                                                                              1,185 971 563 - Loss/(profit) on disposal of property, plant and equipment 2,242 (9) (566) - Impairment charge                                                                                                                        1,110 534 43 - Finance cost                                                                                              19,579 19,392 30,724 - Finance income                                                                                         (2,245)…
42. Statement of Financial Position 2021 2022 2023 Assets Current Assets Cash and cash equivalents 20,000,000 30,000,000 40,000,000 Accounts receivable 5,000,000 20,000,000 60,000,000 Land classified as inventory 40,000,000 38,000,000 80,000,000 Total Current Assets P 65,000,000 P 88,000,000 180,000,000 Non-Current Office Building 10,000,000 12,000,000 15,000,000 Land (where office is situated) 100,000,000 100,000,000 100,000,000 Total Non-Current Assets 110,000,000 112,000,000 115,000,000 Liabilities 55,000,000 55,000,000 80,000,000 Stockholder’s Equity 120,000,000 145,000,000 215,000,000 Statement of Comprehensive Income 2021 2022 2023 Gross sales P 6,000,000 P 20,000,000 P 35,000,000 Cost of sales    2,000,000      10,000,000 20,000,000 Expenses       3,850,000      5,000,000 5,000,000 Net income…

SEE MORE QUESTIONS

Recommended textbooks for you

FINANCIAL ACCOUNTING

Accounting

ISBN:

9781259964947

Author:

Libby

Publisher:

MCG

Accounting

ISBN:

9781337272094

Author:

WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.

Publisher:

Cengage Learning,

Accounting Information Systems

Accounting

ISBN:

9781337619202

Author:

Hall, James A.

Publisher:

Cengage Learning,

FINANCIAL ACCOUNTING

Accounting

ISBN:

9781259964947

Author:

Libby

Publisher:

MCG

Accounting

ISBN:

9781337272094

Author:

WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.

Publisher:

Cengage Learning,

Accounting Information Systems

Accounting

ISBN:

9781337619202

Author:

Hall, James A.

Publisher:

Cengage Learning,

Horngren's Cost Accounting: A Managerial Emphasis…

Accounting

ISBN:

9780134475585

Author:

Srikant M. Datar, Madhav V. Rajan

Publisher:

PEARSON

Intermediate Accounting

Accounting

ISBN:

9781259722660

Author:

J. David Spiceland, Mark W. Nelson, Wayne M Thomas

Publisher:

McGraw-Hill Education

Financial and Managerial Accounting

Accounting

ISBN:

9781259726705

Author:

John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles

Publisher:

McGraw-Hill Education

SEE MORE TEXTBOOKS

Discounted cash flow Cumulative CF -$100,000.00 $18,518.52 $21,433.47 Year Cash flow |-$100,000.00 $20,000.00 $25,000.00 $35,000.00 $50,000.00 -$100,000.00 -$81,481.48 3 4 1 -$60,048.01 -$32,263.88 $4,487.61 2 $27,784.13 $36,751.49 3 7 4 8 ARR 9.72% Discounted payback period 3.88 Years 2.