Project 1 Initial $ 150,000.00 Investment Cost of Capital 10% Target Payback 4 years Cash Flow...

		Project 1
Initial		$ 150,000.00
Investment
Cost of Capital		10%
Target Payback		4 years

			Cash Flow
		Project 1	Cum. CF	Discounted CF	Cum. CF
Initial Investment		$ (150,000)	$ (150,000)	$ (150,000)	$ (150,000)
Year	1	$ 35,000	$ (115,000)	$ 31,818	$ (118,182)
Year	2	$ 35,000	$ (80,000)	$ 28,926	$ (89,256)
Year	3	$ 45,000	$ (35,000)	$ 33,809	$ (55,447)
Year	4	$ 45,000	$ 10,000	$ 30,736	$ (24,711)
Year	5	$ 45,000	$ 55,000	$ 27,941	$ 3,230

Please find the answer for the Payback Period, Discounted Payback, NPV, IRR for Project One. Explain how to get the answer
.

Expert Solution


		Cash Flow
		Project 1	Cum. CF	PVIF @ 10%	Discounted CF	Cum. CF
Initial Investment		-150000	-150000	1.0000	(150,000.00)	(150,000.00)
Year	1	35000	-115000	0.9091	31,818.18	(118,181.82)
Year	2	35000	-80000	0.8264	28,925.62	(89,256.20)
Year	3	45000	-35000	0.7513	33,809.17	(55,447.03)
Year	4	45000	10000	0.6830	30,735.61	(24,711.43)
Year	5	45000	55000	0.6209	27,941.46	3,230.03
					3,230.03
Ans 1	Payback period =				3+35000/45000		3.78	year
Ans 2	Discounted payback period =				4+24711.43/27941.46		4.88	year
Ans 3	NPV =						3,230.03
Ans 4	IRR =						10.80%

jeff jeffy answered 4 months ago

Project 1 Initial $ 130,000.00 Investment Cost of Capital 7% Target Payback 4 years Period Cash...

Project 1 Initial $ 130,000.00 Investment Cost of Capital 7% Target Payback 4 years Period Cash Flow Project 1 Cum. CF Discounted CF Cum. CF Initial Investment $ (130,000) $ (130,000) $ (130,000) $ (130,000) Year 1 $ 33,000 $ (97,000) $ 30841 $ (99,159) Year 2 $ 33,000 $ (60,000) $ 28,823 $ (70,335) Year 3 $ 33,000 $ (31,000) $ 26,938 $ (43,398) Year 4 $ 30,000 $ (1,000) $ 22,887 $ (20,511) Year 5 $ 30,000 $...

Project 1 Initial $ 120,000.00 Investment Cost of Capital 9% Target Payback 4 years Period Cash...

Project 1 Initial $ 120,000.00 Investment Cost of Capital 9% Target Payback 4 years Period Cash Flow Project 1 Cum. CF Discounted CF Cum. CF Initial Investment $ (120,000) $ (120,000) $ (120,000) $ (120,000) Year 1 $ 30,000 $ (90,000) $ 27,523 $ (92,477) Year 2 $ 30,000 $ (60,000) $ 25,250 $ (67,227) Year 3 $ 30,000 $ (30,000) $ 23,166 $ (44,061) Year 4 $ 35,000 $ 5,000 $ 24,795 $ (19,266) Year 5 $ 35,000 $ ...

A capital project has an initial investment of $100,000 and cash flows in years 1-6 of...

A capital project has an initial investment of $100,000 and cash flows in years 1-6 of $25,000, $15,000, $50,000, $10,000, $10,000, and $60,000, respectively. Given a 15 percent cost of capital, (a) compute the net present value. (b) compute the internal rate of return (c) should the project be accepted? Why or why not?

Calculate the following project, at cost of capital of 10% Years Cash Flow (RM) 0 -10,000...

Calculate the following project, at cost of capital of 10% Years Cash Flow (RM) 0 -10,000 1 2000 2 2000 3 4000 4 4000 5 5000 i) calculate NPV (8marks) ii) calculate PI iii) Justified should we accept or reject the project?

Consider a project that has a 10% cost of capital that requires an initial investment of...

Consider a project that has a 10% cost of capital that requires an initial investment of $10,000. The year 1 net cash inflow is $2,450; the year 2 net cash inflow is $2,850; the year 3 net cash inflow is $3,350; the year 4 net cash inflow is $3,750; and the year 5 net cash inflow is $5,250. What is the project's discounted payback? NPV? AND IRR?

First five years of a business: Cost of Capital 8.00% Initial Investment $(40,000) Year 1 Cash...

First five years of a business: Cost of Capital 8.00% Initial Investment $(40,000) Year 1 Cash Flows 8,000 Year 2 Cash Flows 9,200 Year 3 Cash Flows 10,000 Year 4 Cash Flows 12,000 Year 5 Cash Flows 14,500 Calculate the net present value (NPV), internal rate of return (IRR) and payback period. Assume you can sell the business in year 5 for 10x’s annual cash flow. Calculate the net present value (NPV) and internal rate of return (IRR). Suppose the...

Problem 10-5 Payback A project has an initial cost of $54,425, expected net cash inflows of...

Problem 10-5 Payback A project has an initial cost of $54,425, expected net cash inflows of $13,000 per year for 8 years, and a cost of capital of 12%. What is the project's payback period? Round your answer to two decimal places. years

Problem 10-05 Payback A project has an initial cost of $56,425, expected net cash inflows of...

Problem 10-05 Payback A project has an initial cost of $56,425, expected net cash inflows of $13,000 per year for 9 years, and a cost of capital of 12%. What is the project's payback period? Round your answer to two decimal places.

Problem 10-5 Payback A project has an initial cost of $57,700, expected net cash inflows of...

Problem 10-5 Payback A project has an initial cost of $57,700, expected net cash inflows of $11,000 per year for 7 years, and a cost of capital of 12%. What is the project's payback period? Round your answer to two decimal places. ______ years

Initial Cash flow investment Project A $5 million $2 million per year for four years Project...

Initial Cash flow investment Project A $5 million $2 million per year for four years Project B $3 million $1 million per year for five years Project C $2 million $1 million per year for four years Project D $3 million $1.5 million per year for three years An investor has a budget of $5 million. He can invest in the projects shown above. If the cost of capital is 6%, what investment or investments should he make? Select one:...

Question