Whispering Winds Company is performing a post-audit of a project completed one year ago. The initial estimates were that the project would cost $575,000, would have a useful life of 9 years, zero salvage value, and would result in net annual cash flows of $107,000 per year. Now that the investment has been in operation for 1 year, revised figures indicate that it actually cost $625,000, will have a useful life of 11 years, and will produce net annual cash flows of $94,000 per year.      Evaluate the success of the project. The company’s discount rate is 10%. (Use the above table.) (Round factor values to 5 decimal places, e.g. 1.25124 and final answers to 0 decimal places, e.g. 5,275.)     Original estimate   Revised estimate   Net present value   $enter a dollar amount rounded to 0 decimal places   $enter a dollar amount rounded to 0 decimal places   The original project was select an option                                                           .

Corporate Fin Focused Approach
5th Edition
ISBN:9781285660516
Author:EHRHARDT
Publisher:EHRHARDT
Chapter4: Time Value Of Money
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question
 
Whispering Winds Company is performing a post-audit of a project completed one year ago. The initial estimates were that the project would cost $575,000, would have a useful life of 9 years, zero salvage value, and would result in net annual cash flows of $107,000 per year. Now that the investment has been in operation for 1 year, revised figures indicate that it actually cost $625,000, will have a useful life of 11 years, and will produce net annual cash flows of $94,000 per year. 
 
 
Evaluate the success of the project. The company’s discount rate is 10%. (Use the above table.) (Round factor values to 5 decimal places, e.g. 1.25124 and final answers to 0 decimal places, e.g. 5,275.)

   
Original estimate
 
Revised estimate
 
Net present value
  $enter a dollar amount rounded to 0 decimal places   $enter a dollar amount rounded to 0 decimal places  

The original project was select an option                                                           .  
 
 
 
 

   
 
<>
(n)
Periods
W NWP Assessment Builder Ul Application
TABLE 3 Present Value of 1
1
2
2345
3
67999
8
10
11
12
13
14
15
16
17
18
19
20
234 in
2
5
HOA V
6
7
4%
.96154
.92456
.88900
.85480 .82270
.82193 .78353
TABLE 4 Present Value of an Annuity of 1
(n)
Payments
1
Apple | Chegg.com Yahoo Bing Google Wikipedia
W NWP Assessment Player Ul Application
.79031
.75992
.73069
.70259
.67556
education.wiley.com
6%
4%
5%
.96154 .95238 .94340
1.88609 1.85941 1.83339
2.77509 2.72325 2.67301
3.62990 3.54595 3.46511
4.45182 4.32948 4.21236
5.24214 5.07569 4.91732
6.00205 5.78637 5.58238
Facebook Twitter LinkedIn The Weather Channel
6%
7%
8%
9%
5%
.95238 .94340 0.93458
.90703
.86384 .83962 0.81630
.79209 0.76290
.74726 0.71299 .68058
.70496 0.66634 .63017
.66506 0.62275 .58349
.92593 .91743
.89000 0.87344 .85734 .84168
.79383 .77218
.73503 .70843
.64993
.59627
.54703
.74622
.71068
.67684
.64461
.59190 0.54393
.55839 0.50835
.64958
.62741 0.58201 .54027 .50187
.50025 .46043
.61391
.46319 .42241
.58468 .52679 0.47509 .42888 .38753
.62460 .55684 .49697 0.44401 .39711 .35554
.60057 .53032 .46884 0.41496 .36770 .32618
.50507 .44230 0.38782 .34046
.55526 .48102 .41727 0.36245 .31524
.53391 .45811 .39365 0.33873 .29189
.51337 .43630 .37136 0.31657 .27027
.19785
.49363 .41552 .35034 0.29586 .25025 .21199 .17986
.47464 .39573 .33051 0.27615 .23171 .19449 .16351
.45639 .37689 .31180 0.25842 .21455 .17843 .14864
.57748
.29925
.27454
.25187
.21763
.23107
W Question 13 (Read Only)
10%
.90909
.82645
.75132 .73119
.68301 .65873
.62092 .59345
.56447 .53464
.51316
.48166
.46651
.43393
.42410
.39092
.38554
.35218
.35049
.31863
.28966
.26333
.23939
7%
8%
9%
10%
0.93458 .92593 .91743 .90909
1.80802 1.78326 1.75911 1.73554
2.62432 2.57710 2.53130 2.48685
3.38721 3.31213 3.23972 3.16986
4.10020 3.99271 3.88965 3.79079
4.76654 4.62288 4.48592 4.35526
5.38929 5.20637 5.03295 4.86842
C Brady Corp. is considering the purchas...
11%
12%
15%
.90090 .89286 .86957
.81162 .79719 .75614
.65752
.71178
.63552
.57175
.56743
.49718
Yelp TripAdvisor iLiv.fit Google Yahoo
.50663
.45235
.40388
.36061
.32197
.31728 .28748
.28584 .25668
.25751 .22917
.23199
.20462
.20900 .18270
.43233
.37594
.32690
.28426
.24719
.21494
.18691
.16253
.14133
.12289
.18829 .16312
.10687
.16963 .14564
.09293
.15282 .13004 .08081
.13768 .11611 .07027
.12403 .10367 .06110
11%
12%
15%
.90090 .89286 .86957
1.71252 1.69005 1.62571
2.44371 2.40183 2.28323
3.10245 3.03735 2.85498
3.69590 3.60478 3.35216
4.23054 4.11141 3.78448
4.71220 4.56376 4.16042
✩ + 88
b Success Confirmation of Question Sub...
Transcribed Image Text:<> (n) Periods W NWP Assessment Builder Ul Application TABLE 3 Present Value of 1 1 2 2345 3 67999 8 10 11 12 13 14 15 16 17 18 19 20 234 in 2 5 HOA V 6 7 4% .96154 .92456 .88900 .85480 .82270 .82193 .78353 TABLE 4 Present Value of an Annuity of 1 (n) Payments 1 Apple | Chegg.com Yahoo Bing Google Wikipedia W NWP Assessment Player Ul Application .79031 .75992 .73069 .70259 .67556 education.wiley.com 6% 4% 5% .96154 .95238 .94340 1.88609 1.85941 1.83339 2.77509 2.72325 2.67301 3.62990 3.54595 3.46511 4.45182 4.32948 4.21236 5.24214 5.07569 4.91732 6.00205 5.78637 5.58238 Facebook Twitter LinkedIn The Weather Channel 6% 7% 8% 9% 5% .95238 .94340 0.93458 .90703 .86384 .83962 0.81630 .79209 0.76290 .74726 0.71299 .68058 .70496 0.66634 .63017 .66506 0.62275 .58349 .92593 .91743 .89000 0.87344 .85734 .84168 .79383 .77218 .73503 .70843 .64993 .59627 .54703 .74622 .71068 .67684 .64461 .59190 0.54393 .55839 0.50835 .64958 .62741 0.58201 .54027 .50187 .50025 .46043 .61391 .46319 .42241 .58468 .52679 0.47509 .42888 .38753 .62460 .55684 .49697 0.44401 .39711 .35554 .60057 .53032 .46884 0.41496 .36770 .32618 .50507 .44230 0.38782 .34046 .55526 .48102 .41727 0.36245 .31524 .53391 .45811 .39365 0.33873 .29189 .51337 .43630 .37136 0.31657 .27027 .19785 .49363 .41552 .35034 0.29586 .25025 .21199 .17986 .47464 .39573 .33051 0.27615 .23171 .19449 .16351 .45639 .37689 .31180 0.25842 .21455 .17843 .14864 .57748 .29925 .27454 .25187 .21763 .23107 W Question 13 (Read Only) 10% .90909 .82645 .75132 .73119 .68301 .65873 .62092 .59345 .56447 .53464 .51316 .48166 .46651 .43393 .42410 .39092 .38554 .35218 .35049 .31863 .28966 .26333 .23939 7% 8% 9% 10% 0.93458 .92593 .91743 .90909 1.80802 1.78326 1.75911 1.73554 2.62432 2.57710 2.53130 2.48685 3.38721 3.31213 3.23972 3.16986 4.10020 3.99271 3.88965 3.79079 4.76654 4.62288 4.48592 4.35526 5.38929 5.20637 5.03295 4.86842 C Brady Corp. is considering the purchas... 11% 12% 15% .90090 .89286 .86957 .81162 .79719 .75614 .65752 .71178 .63552 .57175 .56743 .49718 Yelp TripAdvisor iLiv.fit Google Yahoo .50663 .45235 .40388 .36061 .32197 .31728 .28748 .28584 .25668 .25751 .22917 .23199 .20462 .20900 .18270 .43233 .37594 .32690 .28426 .24719 .21494 .18691 .16253 .14133 .12289 .18829 .16312 .10687 .16963 .14564 .09293 .15282 .13004 .08081 .13768 .11611 .07027 .12403 .10367 .06110 11% 12% 15% .90090 .89286 .86957 1.71252 1.69005 1.62571 2.44371 2.40183 2.28323 3.10245 3.03735 2.85498 3.69590 3.60478 3.35216 4.23054 4.11141 3.78448 4.71220 4.56376 4.16042 ✩ + 88 b Success Confirmation of Question Sub...
<>
W NWP Assessment Builder UI Application
19
4/464
20
.45639
234N
5
6
7
8
9
10
TABLE 4 Present Value of an Annuity of 1
(n)
Payments 4%
1
11
12
13
14
15
HOA V
16
17
18
19
20
.39575
.37689
Apple
Net present value
education.wiley.com
| Chegg.com Yahoo Bing Google Wikipedia Facebook Twitter LinkedIn The Weather Channel Yelp TripAdvisor iLiv.fit Google
W NWP Assessment Player Ul Application
.33051 0.27615
.31180 0.25842
.23171
.21455
19449
.17843
Original estimate
5%
6%
7%
8%
12%
15%
.96154
.95238
.89286 .86957
.94340
1.83339
1.88609 1.85941
2.77509 2.72325
2.67301
9%
10%
11%
0.93458 .92593 .91743 .90909 .90090
1.80802 1.78326 1.75911 1.73554 1.71252 1.69005 1.62571
2.62432 2.57710 2.53130 2.48685 2.44371 2.40183 2.28323
3.62990 3.54595 3.46511 3.38721 3.31213 3.23972 3.16986 3.10245 3.03735 2.85498
4.45182 4.32948 4.21236 4.10020 3.99271 3.88965 3.79079 3.69590 3.60478 3.35216
5.24214 5.07569 4.91732 4.76654 4.62288 4.48592 4.35526 4.23054 4.11141 3.78448
6.00205 5.78637 5.58238 5.38929 5.20637 5.03295 4.86842 4.71220 4.56376 4.16042
6.73274 6.46321 6.20979 5.97130 5.74664 5.53482 5.33493 5.14612 4.96764 4.48732
7.43533 7.10782 6.80169 6.51523 6.24689 5.99525 5.75902 5.53705 5.32825 4.77158
8.11090 7.72173 7.36009 7.02358 6.71008 6.41766 6.14457 5.88923 5.65022 5.01877
8.76048 8.30641 7.88687 7.49867 7.13896 6.80519 6.49506 6.20652 5.93770 5.23371
9.38507 8.86325 8.38384 7.94269 7.53608 7.16073 6.81369 6.49236 6.19437 5.42062
9.98565 9.39357 8.85268 8.35765 7.90378 7.48690 7.10336 6.74987 6.42355 5.58315
10.56312 9.89864 9.29498 8.74547 8.24424 7.78615 7.36669 6.98187 6.62817 5.72448
11.11839 10.37966 9.71225 9.10791 8.55948 8.06069 7.60608 7.19087 6.81086 5.84737
11.65230 10.83777 10.10590 9.44665 8.85137 8.31256 7.82371 7.37916 6.97399 5.95424
12.16567 11.27407 10.47726 9.76322 9.12164 8.54363 8.02155 7.54879 7.11963 6.04716
12.65930 11.68959 10.82760 10.05909 9.37189 8.75563 8.20141 7.70162 7.24967 6.12797
13.13394 12.08532 11.15812 10.33560 9.60360 8.95012 8.36492 7.83929 7.36578 6.19823
13.59033 12.46221 11.46992 10.59401 9.81815 9.12855 8.51356 7.96333 7.46944 6.25933
LA
W Question 13 (Read Only)
.16351 .13768
.14864 .12403
C Brady Corp. is considering the purchas...
.07027
.06110
Revised estimate
.11611
.10367
Evaluate the success of the project. The company's discount rate is 10%. (Use the above table.) (Round factor values to 5 decimal places, e.g. 1.25124 and final answers to O decimal
places, e.g. 5,275.)
Yahoo
✩ + 88
b Success Confirmation of Question Sub...
Transcribed Image Text:<> W NWP Assessment Builder UI Application 19 4/464 20 .45639 234N 5 6 7 8 9 10 TABLE 4 Present Value of an Annuity of 1 (n) Payments 4% 1 11 12 13 14 15 HOA V 16 17 18 19 20 .39575 .37689 Apple Net present value education.wiley.com | Chegg.com Yahoo Bing Google Wikipedia Facebook Twitter LinkedIn The Weather Channel Yelp TripAdvisor iLiv.fit Google W NWP Assessment Player Ul Application .33051 0.27615 .31180 0.25842 .23171 .21455 19449 .17843 Original estimate 5% 6% 7% 8% 12% 15% .96154 .95238 .89286 .86957 .94340 1.83339 1.88609 1.85941 2.77509 2.72325 2.67301 9% 10% 11% 0.93458 .92593 .91743 .90909 .90090 1.80802 1.78326 1.75911 1.73554 1.71252 1.69005 1.62571 2.62432 2.57710 2.53130 2.48685 2.44371 2.40183 2.28323 3.62990 3.54595 3.46511 3.38721 3.31213 3.23972 3.16986 3.10245 3.03735 2.85498 4.45182 4.32948 4.21236 4.10020 3.99271 3.88965 3.79079 3.69590 3.60478 3.35216 5.24214 5.07569 4.91732 4.76654 4.62288 4.48592 4.35526 4.23054 4.11141 3.78448 6.00205 5.78637 5.58238 5.38929 5.20637 5.03295 4.86842 4.71220 4.56376 4.16042 6.73274 6.46321 6.20979 5.97130 5.74664 5.53482 5.33493 5.14612 4.96764 4.48732 7.43533 7.10782 6.80169 6.51523 6.24689 5.99525 5.75902 5.53705 5.32825 4.77158 8.11090 7.72173 7.36009 7.02358 6.71008 6.41766 6.14457 5.88923 5.65022 5.01877 8.76048 8.30641 7.88687 7.49867 7.13896 6.80519 6.49506 6.20652 5.93770 5.23371 9.38507 8.86325 8.38384 7.94269 7.53608 7.16073 6.81369 6.49236 6.19437 5.42062 9.98565 9.39357 8.85268 8.35765 7.90378 7.48690 7.10336 6.74987 6.42355 5.58315 10.56312 9.89864 9.29498 8.74547 8.24424 7.78615 7.36669 6.98187 6.62817 5.72448 11.11839 10.37966 9.71225 9.10791 8.55948 8.06069 7.60608 7.19087 6.81086 5.84737 11.65230 10.83777 10.10590 9.44665 8.85137 8.31256 7.82371 7.37916 6.97399 5.95424 12.16567 11.27407 10.47726 9.76322 9.12164 8.54363 8.02155 7.54879 7.11963 6.04716 12.65930 11.68959 10.82760 10.05909 9.37189 8.75563 8.20141 7.70162 7.24967 6.12797 13.13394 12.08532 11.15812 10.33560 9.60360 8.95012 8.36492 7.83929 7.36578 6.19823 13.59033 12.46221 11.46992 10.59401 9.81815 9.12855 8.51356 7.96333 7.46944 6.25933 LA W Question 13 (Read Only) .16351 .13768 .14864 .12403 C Brady Corp. is considering the purchas... .07027 .06110 Revised estimate .11611 .10367 Evaluate the success of the project. The company's discount rate is 10%. (Use the above table.) (Round factor values to 5 decimal places, e.g. 1.25124 and final answers to O decimal places, e.g. 5,275.) Yahoo ✩ + 88 b Success Confirmation of Question Sub...
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 1 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, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Corporate Fin Focused Approach
Corporate Fin Focused Approach
Finance
ISBN:
9781285660516
Author:
EHRHARDT
Publisher:
Cengage