A) Statement showing NPV
Project A | Project B | |||||
Year | Cash Flow | PVIF @ 10% | PV | Cash Flow | PVIF @ 10% | PV |
0 | -8000 | 1.0000 | -8000 | -8000 | 1.0000 | -8000 |
1 | 2000 | 0.9091 | 1818 | 4000 | 0.9091 | 3636 |
2 | 3000 | 0.8264 | 2479 | 2000 | 0.8264 | 1653 |
3 | 5000 | 0.7513 | 3757 | 2500 | 0.7513 | 1878 |
4 | 1000 | 0.6830 | 683 | 2000 | 0.6830 | 1366 |
NPV(Sum of PV) | 737 | 534 |
Thus Project A should be selected
B)
i) Let us assume rate to be 8%
Statement showing NPV of project C
Project C | |||
Year | Cash Flow | PVIF @ 8% | PV |
0 | -8000 | 1.0000 | -8000 |
1 | 2000 | 0.9259 | 1852 |
2 | 2500 | 0.8573 | 2143 |
3 | 2000 | 0.7938 | 1588 |
4 | 4000 | 0.7350 | 2940 |
NPV(Sum of PV) | 523 |
Now, Let us assume rate to be 7%
Project C | |||
Year | Cash Flow | PVIF @ 7% | PV |
0 | -8000 | 1.0000 | -8000 |
1 | 2000 | 0.9346 | 1869 |
2 | 2500 | 0.8734 | 2184 |
3 | 2000 | 0.8163 | 1633 |
4 | 4000 | 0.7629 | 3052 |
NPV(Sum of PV) | 737 |
Now using interpolation method we can find rate
Rate | NPV |
8% | 523 |
7% | 737 |
1% down | 214 |
? | 11 |
1*11/214
=0.0514
Thus rate = 8%- 0.0514%
=7.9485%
II) Project C, Since its has low cost of capital
III) Assuming Cash flow for Year 4 = 3826$
Project C | |||
Year | Cash Flow | PVIF @ 10% | PV |
0 | -8000 | 1.0000 | -8000 |
1 | 2000 | 0.9091 | 1818 |
2 | 2500 | 0.8264 | 2066 |
3 | 2000 | 0.7513 | 1503 |
4 | 3826 | 0.6830 | 2613 |
NPV(Sum of PV) | 0 |
Thus cash flow above 3826$ is required
iv) Project B as sum of it's 3 year cash flow is 8500$ ( 4000+2000+2500)
C) Yes, IRR will be positive for project A , since there are conventional cash flows i.e No negative cash flow after initial period
D) 10% Rate used can be called minimum required rate of return. i.e if one wants to start project , he/she will have to raise funds. the cost of funds suppose is 10%, thus they want project which have atlease 10% return so that they can break even.
Suppose your firm would like to earn 10% yearly return from the following two investment projects...
18. Suppose your firm is considering two mutually exclusive, required projects with the cash flows shown below. The required rate of return on projects of both of their risk class is 9 percent, and that the maximum allowable payback and discounted payback statistic for the projects are 2 and 3 years, respectively. Time: 0 1 2 3 Project A Cash Flow -21,000 11,000 31,000 2,000 Project B Cash Flow -31,000 11,000 21,000 51,000 Use the NPV decision rule to evaluate...
Your firm has identified three potential investment projects. The projects and their cash flows are shown below: Project Cash Flow Today (millions) Cash Flow in One Year (millions) A -$7 $15 B $7 $4 C $19 -$6 Suppose all cash flows are certain and the risk-free interest rate is 9%. (a) The NPV of Project A is $Answermillion. (Round to two decimal places.) (b) The NPV of Project B is $Answermillion. (Round to two decimal places.) (c) The...
Your firm has identified three potential investment projects. The projects and their cash flows are shown here: (Click on the icon located on the top-right corner of the data table below in order to copy its contents into a spreadsheet.) Project Cash Flow Today (millions) Cash Flow in One Year (millions) A -$15 $$16 B $4 $3 C $17 −$11 Suppose all cash flows are certain and the risk-free interest rate is 6%. a. What is the NPV of each...
Calculate the NPV 8. Suppose your firm is considering two mutually exclusive, required projects with the cash flows shown as follows. The required rate of return on projects of both of their risk class is 10 percent. and the maximum allowable payback and discounted payback statistic for the projects are two and a half and three and a half years, respective Project A Cash Hlow -1.000 Projcet B Cash Flow -500 200 Use the paybacced si ure to evaluate these...
Your firm has identified three potential investment projects. The projects and their cash flows are shown here: Cash Flow Today (millions) $7 $7 $18 Cash Flow in One Year (millions) $23 $3 -$8 Project Suppose all cash flows are certain and the risk-free interest rate is 11%. a. What is the NPV of each project? b. If the firm can choose only one of these projects, which should it choose? c. If the firm can choose any two of these...
Suppose your firm is considering two mutually exclusive, required projects with the cash flows shown below. The required rate of return on projects of both of their risk class is 8 percent, and that the maximum allowable payback and discounted payback statistic for the projects are 2 and 3 years, respectively. Time: 0123 Project -35,000 25,000 45,000 16,000 A Cash Flow Project -45,000 25,000 35,000 B Cash Flow Use the NPV decision rule to evaluate these projects; which one(s) should...
11.07 CAPITAL BUDGETING CRITERIA A firm with a 13% WACC is evaluating two projects for this year's capital budget. After-tax cash flows, including depreciation, are as follows: 0 1 2 3 4 5 Project M -$6,000 $2,000 $2,000 $2,000 $2,000 $2,000 Project N -$18,000 $5,600 $5,600 $5,600 $5,600 $5,600 Calculate NPV for each project. Round your answers to the nearest cent. Do not round your intermediate calculations. Project M $ Project N $ Calculate IRR for each project. Round your answers...
Suppose your firm is considering Investing in a project with the cash flows shown below, that the required rate of return on projects of this risk class is 11 percent, and that the maximum allowable payback and discounted payback statistics for your company are 3 and 3.5 years, respectively. Time: Cash flow: $235,000 $65,00 33,000 $1,000 $122,000 $1,200 Use the NPV decision rule to evaluate this project. (Do not round intermediate calculations and round your final answer to 2 decimal...
U2 - 6 ?(Round to two decimal? places.) Your firm has identified three potential investment projects. The projects and their cash flows are shown here: Cash Flow Today (millions) -$14 $4 S22 Cash Flow in One Year (millions) 523 $4 - $7 Project Suppose all cash flows are certain and the risk-free interest rate is 9% a. What is the NPV of each project? b. If the firm can choose only one of these projects, which should it choose? c....
Suppose your firm is considering investing in a project with the cash flows shown below, that the required rate of return on projects of this risk class is 9 percent, and that the maximum allowable payback and discounted payback statistics for the project are 2.0 and 3.0 years, respectively. Time: Cash flow: -$7,000 $1,130 $2,330 $1,530 $1,530 $1,330 $1,130 Use the NPV decision rule to evaluate this project. (Do not round intermediate calculations and round your final answer to 2...