Question

Brett Collins is reviewing his company's investment in a cement plant. The company paid $14,100,000 five years ago to acquire the plant. Now top management is considering an opportunity to sell it. The president wants to know whether the plant has met original expectations before he decides its fate. The company's desired rate of return for present value computations is 8 percent. Expected and actual cash flows follow: (PV of $1 and PVA of $1) (Use appropriate factor(s) from the tables provided.) Expected Actual Year 1 $3,310,000 2,610,000 Year 2 $4,990,000 2,970,000 Year 3 $4,600,000 4,900,000 Year 4 $5,000,000 3,890,000 Year 5 $ 4,280,000 3,600,000 Required a.&b. Compute the net present value of the expected and actual cash flows as of the beginning of the investment. (Negative amounts should be indicated by a minus sign. Round your intermediate calculations and final answer to the nearest whole dollar.) Net present value (expected) Net present value (actual)

Answer 1

PFA the solution..

Year	0	1	2	3	4	5	NPV
Expected	(14,100,000)	3,310,000	4,990,000	4,600,000	5,000,000	4,280,000
Actuals	(14,100,000)	2,610,000	2,970,000	4,900,000	3,890,000	3,600,000
PVIF @ 8%	1.0000	0.9259	0.8573	0.7938	0.7350	0.6806
Expected NPV	(14,100,000)	3,064,815	4,278,121	3,651,628	3,675,149	2,912,896	3,482,609
Actuals NPV	(14,100,000)	2,416,667	2,546,296	3,889,778	2,859,266	2,450,100	62,107