Question
Finance Help Asap! Find NPV and Payback, Yealry, Monthly and Daily BE

Project 3 Cost of Capital 10.00% Cost of the Project -S156,750,00 Revenue Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 $9
0 0
Add a comment Improve this question Transcribed image text
Answer #1
Year Cash flow project 3 PVF 10% PV CF Cumm. Cash flow
Year 0 -156750 1.000 -156750.00 -156750
Year 1 94500 0.909 85909.09 -62250
Year 2 125000 0.826 103305.79 62750
Year 3 129650 0.751 97407.96 192400
Year 4 202500 0.683 138310.22 394900
Year 5 250555 0.621 155574.94 645455
Year 6 175500 0.564 99065.17 820955
Year 7 135000 0.513 69276.35 955955
NPV 10% 592099.53
BEP(Units) FC/ (SP-VC)
Fixed Cost- 146000 Yearly BE =146000/(175-88) 1,678.16
Price- 175 Monthly BE =(146000/12)/87 139.85
VC- 88 Daily BE =(146000/365)/87 4.60
Assumed that fixed costs are applied evenly throughout the year
Cash flow turns positive during second year
Payback period on Normal CF 1.498 =1+(62250/125000) years
PVF calculated as follows
Year 1 Year 2 Year 3 Year N
1/(1+r) 1/(1+r)^2 1/(1+r)^3 1/(1+r)^N
Year Cash flow project 4 PVF 6% PV CF Cumm. Cash flow
Year 0 -310500 1.000 -310500.00 -310500
Year 1 52500 0.943 49528.30 -258000
Year 2 68000 0.890 60519.76 -190000
Year 3 80500 0.840 67589.35 -109500
Year 4 71000 0.792 56238.65 -38500
Year 5 63500 0.747 47450.89 25000
Year 6 51250 0.705 36129.23 76250
NPV 6% 6956.18
Cash flow turns positive during Fifth year
Payback period on Normal CF 4.61 =4+(38500/63500) years
Add a comment
Know the answer?
Add Answer to:
Finance Help Asap! Find NPV and Payback, Yealry, Monthly and Daily BE Project 3 Cost of...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • Finance Help Asap! Find NPV, Payback, and Yearly BE (FYI:You may have to zoom in for...

    Finance Help Asap! Find NPV, Payback, and Yearly BE (FYI:You may have to zoom in for better picture quality) you have to zoom in inorder to see imahe clearer *image We are that the SPECTRO ARCOS" P o le en The SPECTRO GENESIS 102-05 pec h complete set of bactory listed for e n c imi sa pla c e ist der SPECTROBLUE SPECTRO S T ORES SPECTROLLEC C OES to be des c omptes Cost of Capital 9.00% Cost...

  • 12. The NPV and payback period Suppose you are evaluating a project with the cash inflows...

    12. The NPV and payback period Suppose you are evaluating a project with the cash inflows shown in the following table. Your boss has asked you to calculate the project's net present value (NPV). You don't know the project's initial cost, but you do know the project's regular, or conventional, payback period is 2.50 years. The project's annual cash flows are: Year Cash Flow Year 1 Year 2 Year 3 $325,000 400,000 300,000 Year 4 325,000 If the project's desired...

  • Daily Enterprises is purchasing a $10.57 million machine. It will cost $59,244.00 to transport and install...

    Daily Enterprises is purchasing a $10.57 million machine. It will cost $59,244.00 to transport and install the machine. The machine has a depreciable life of five years using the straight-line depreciation and will have no salvage value. The machine will generate incremental revenues of $4.31 million per year along with incremental costs of $1.20 million per year. Daily’s marginal tax rate is 34.00%. The cost of capital for the firm is 10.00%. (answer in dollars..so convert millions to dollars) A)...

  • A.) Calculate the payback period for this project. B.) Calculate the NPV for this project. C.)...

    A.) Calculate the payback period for this project. B.) Calculate the NPV for this project. C.) Calculate the IRR for this project. Pappy's Potato has come up with a new product, the Potato Pet (they are freeze-dried to last longer). Pappy's paid $140,000 for a marketing survey to determine the viability of the product. It is felt that Potato Pet will generate sales of $855,000 per year. The fixed costs associated with this will be $212,000 per year, and variable...

  • This is a cost accounting problem, please show all work. Payback and NPV methods, no income...

    This is a cost accounting problem, please show all work. Payback and NPV methods, no income taxes. (CMA, adapted) Andrews Construction is analyzing its capital expenditure proposals for the purchase of equipment in the coming year. The capital budget is limited to $5,000,000 for the year. Lori Bart, staff analyst at Andrews, is preparing an analysis of the three projects under consideration by Corey Andrews, the company's owner. Insert Page Layout Formulas Data Review View Home A В С D...

  • A project has an NPV of $44,000. Calculate the cost of capital of this project if...

    A project has an NPV of $44,000. Calculate the cost of capital of this project if it generates the following cash flows for six years after an initial investment of $190,000: (Round answer to 2 decimal places, e.g. 25.25%.) Year 1: $44,000 Year 2: $44,000 Year 3: $25,000 Year 4: $72,000 Year 5: $56,000 Year 6: $67,000 cost of capital= ?%

  • 6. The NPV and payback period What information does the payback period provide? Suppose you are...

    6. The NPV and payback period What information does the payback period provide? Suppose you are evaluating a project with the expected future cash inflows shown in the following table. Your boss has asked you to calculate the project's net present value (NPV). You don't know the project's initial cost, but you do know the project's regular, or conventional, payback period is 2.50 years. Year Cash Flow Year 1 Year 2 Year 3 $275,000 $425,000 $400,000 $425,000 Year 4 If...

  • Financial Management MGMT8500 Case study on NPV Tech Help Inc. has been offered a new contract....

    Financial Management MGMT8500 Case study on NPV Tech Help Inc. has been offered a new contract. The firm needs to determine whether the contract will be profitable. The new contract will generate 800 billing hours at $125 per year for 5 years. The variable costs, labour will be $32 an hour (including fringe benefits). The fixed costs include 3 vehicle for the employees to service customers at their locations will be $500 per month per car. Other fixed costs will...

  • 5. The NPV and payback period Aa Aa What information does the payback period provide? Suppose...

    5. The NPV and payback period Aa Aa What information does the payback period provide? Suppose you are evaluating a project with the expected future cash inflows shown in the following table. Your boss has asked you to calculate the project's net present value (NPV). You don't know the project's initial cost, but you do know the project's regular, or conventional, payback period is 2.50 years. If the project's weighted average cost of capital (WACC) is 790, the project's NPV...

  • 5. The NPV and payback period What information does the payback period provide? Suppose you are...

    5. The NPV and payback period What information does the payback period provide? Suppose you are evaluating a project with the expected future cash inflows shown in the following table. Your boss has asked you to calculate the project’s net present value (NPV). You don’t know the project’s initial cost, but you do know the project’s regular, or conventional, payback period is 2.50 years. Year Cash Flow Year 1 $350,000 Year 2 $475,000 Year 3 $400,000 Year 4 $475,000 If...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT