In: Finance
A. First, we will calculate the rate of discounting to be used: 15%(1.03)= 18.45%
Year | Amount | Cummulative Amount |
0 | (350,000.00) | (350,000.00) |
1 | (150,000.00) | (500,000.00) |
2 | 100,000.00 | (400,000.00) |
3 | 120,000.00 | (280,000.00) |
4 | 80,000.00 | (200,000.00) |
5 | 200,000.00 | - |
Simple Payback Period = 5 years as cummulative amount turned
zero at year end 5.
NPV
Year | Amount | PVF @ 18.45% |
0 | (350,000.00) | 1.00 |
1 | (150,000.00) | 0.84 |
2 | 100,000.00 | 0.71 |
3 | 120,000.00 | 0.60 |
4 | 80,000.00 | 0.51 |
5 | 200,000.00 | 0.43 |
NPV | (206,742.03) |
NPV will be negative as it already gives zero return without
considering discount factoring as determined in simple payback
period.
A.iii) The firm is not recommended to go for project considering
financial amounts.
B.
Risk | Example |
Project -specific Risks | Students may go be willing more for off-campus accomodations |
Industry-specific risk | As COVID-19 lockdown,let students move from campus accomodations to their hometown |
Market Risk | Labor shortages occurred and project delayed |
Economic Risk | High Inflation Rate |
Competition Risk | Off-campus prices may be significantly lower. |
C. In Scoring model,we provide rating to different criteria
having a specified weight and screen projects with high total
rating.
Illustration:
Criteria | Weights | Project A | Project B | Project C |
Market share effect | 10% | 50 | 23 | 66 |
Competition | 20% | 60 | 60 | 23 |
Risk | 30% | 45 | 58 | 23 |
NPV | 30% | 65 | 23 | 45 |
Payback | 10% | 23 | 48 | 45 |
52.3 | 43.4 | 36.1 |
In the above illustration, Project A will be selected.
Hope it helps you in your studies.Kindly give a thumbs up
if you like it. ?