3235

  Based on the information provided in the proformastatement attached below, compute the Net Present Value, theInternal Rate of Return, the Cash Payback and the Accounting Rateof Return   

Acme International                        
       Proforma IncomeStatements                        
                                
       Year 1   Year2   Year 3   Year 4   Year5   Year 6      
                                
Sales revenue       $580,000.00   $609,000.00    $639,400.00   $671,000.00    $745,500.00    $782,000.00      
Less: Operating expenses       $320,000.00   $336,000.00    $352,800.00   $370,400.00    $389,000.00    $408,500.00      
Less: Depreciation expense      $60,000.00    $60,000.00    $60,000.00   $60,000.00    $60,000.00   $60,000.00       
Net income       $200,000.00   $213,000.00    $226,600.00    $240,600.00   $296,500.00    $313,500.00      
                                
Initial cost of the investment:          $600,000.00                     
                                
Discount rate:          10%