Question

In: Finance

1. Calculate the NPV for the following project if the firm's cost of capital is 8.2%....

1. Calculate the NPV for the following project if the firm's cost of capital is 8.2%.

Year

0

1

2

3

4

5

Cash Flow

-$3,250,000

$625,000

$750,000

$1,250,000

$1,000,000

$975,000

A.   $274,698
B.   $342,130
C.   $384,956
D.   $196,999

2.Assuming that the cash flows are reinvested at the company's cost of capital, which is 6.8%, what is the Modified Internal Rate of Return (MIRR) for the following project?

Year

0

1

2

3

Cash Flow

-$600,000

$300,000

$150,000

$175,000

A.   4.127%
B.   9.836%
C.   10.241%
D.   6.507%

3.Calculate the Payback Period for the following investment.

Year

0

1

2

3

4

5

Cash Flow

-$3,250,000

$625,000

$750,000

$1,250,000

$1,000,000

$975,000

A. 2.875 years
B.   2.325 years
C.   3.625 years
D.   4.175 years

Solutions

Expert Solution

1) B. $               3,42,130
Working:
Year Cash flows Discount factor Present value
a b c=1.082^-a d=b*c
0 $           -32,50,000                      1.000 $       -32,50,000
1 $               6,25,000                      0.924 $           5,77,634
2 $               7,50,000                      0.854 $           6,40,629
3 $             12,50,000                      0.789 $           9,86,798
4 $             10,00,000                      0.730 $           7,29,610
5 $               9,75,000                      0.674 $           6,57,458
NPV $           3,42,130
2) A. 4.127%
Working: Year Cash flow
0 $       -6,00,000.00
1 $         3,00,000.00
2 $         1,50,000.00
3 $         1,75,000.00
Finance rate 6.80%
reinvestment rate 6.80%
MIRR =mirr(C19:C22,finance rate,reinvestment rate)
4.127%
3) C. 3.625 Years
Working:
Year Cash flows Cumulative cash flows
0 $     -32,50,000.00 $ -32,50,000.00
1 $         6,25,000.00 $ -26,25,000.00
2 $         7,50,000.00 $ -18,75,000.00
3 $       12,50,000.00 $    -6,25,000.00
4 $       10,00,000.00 $     3,75,000.00
5 $         9,75,000.00 $   13,50,000.00
Payback = 3+(625000/1000000)
= 3.625 Years

Related Solutions

What is the NPV for the following project if its cost of capital is 15 percent...
What is the NPV for the following project if its cost of capital is 15 percent and its initial after tax cost is $5,000,000 and it is expected to provide after-tax operating cash inflows of $2,000,000 in year 1, $2,000,000 in year 2, $2,000,000 in year 3 and $1,410,000 in year 4? a. 1,700,000 b. 372622 c.-137,053 d. none of the above
The YayForSemesterBreak Company wants to calculate the NPV and IRR on the following project: Cost is...
The YayForSemesterBreak Company wants to calculate the NPV and IRR on the following project: Cost is $17,800 today, with end-of-year cash flows of $8,000, $8,000, and $7,000, Years 1 through 3 respectively for three years. Assume the cost of capital is 8%. SHOW ALL WORK on the TI BAII Plus Calculator FOR FULL CREDIT. a) NPV? b) IRR? c) Do you accept or reject the project, and why?
What is the NPV for a project if its cost of capital is 0 percent and...
What is the NPV for a project if its cost of capital is 0 percent and its initial after-tax cost is $5,000,000 and it is expected to provide after-tax operating cash inflows of $1,800,000 in year 1, $1,900,000 in year 2, $1,700,000 in year 3, and $1,300,000 in year 4? Select one: a. $6,700,000 b. $137,053 c. $1,700,000 d. $371,764 Which of the following is TRUE? Select one: a. The Gordon model assumes that the value of a share of...
Given a project with the following cash flows and a cost of capital of 9%. Calculate...
Given a project with the following cash flows and a cost of capital of 9%. Calculate the NPV, IRR, MIRR, PI, payback and discounted payback. For each of the six calculations, give a brief interpretation of what it measures and how it should be used to evaluate a project. Should the project be accepted? Why or why not? Time Period Cash Flow      0 -$200,000      1 $50,000      2 $70,000      3 -$80,000      4 $75,000      5 $100,000...
What is the NPV for a project whose cost of capital is 15 percent and initial...
What is the NPV for a project whose cost of capital is 15 percent and initial after-tax cost is $5,000,000 and is expected to provide after-tax operating cash inflows of $1,800,000 in year 1, $1,900,000 in year 2, $1,700,000 in year 3, and $1,300,000 in year 4? Group of answer choices a) $1 700,000 b) 371,764 c) -4,862,947 d) -137,053
Calculate NPV for a project with a period of 10 years, opportunity cost is 14%. a....
Calculate NPV for a project with a period of 10 years, opportunity cost is 14%. a. Initial investment USD 10,000 and cash inflows each year is USD 2,000 b. Initial investment USD 25,000 and cash inflows each year is USD 3,000 c. Initial investment USD 30,000 and cash inflows each year is USD 5,000
Use the following cash flows to calculate the NPV, IRR, PI. The firm's WACC is 6%....
Use the following cash flows to calculate the NPV, IRR, PI. The firm's WACC is 6%. Y0 = ($1,500), Y1= $600, Y2 = $700, Y3 = $500. Determine which statement is true. a) NPV = 108.84; IRR = 9.99%; PI = 1.07 b) NPV = 108.84; IRR = 10.47%; PI = 1.07 c) NPV = 108.84; IRR = 9.99%; PI = 0.0726 d) NPV = 300; IRR = 9.99%; PI = 1.20 Please Explain
Calculate the NPV for the following capital budgeting proposal: $100,000 initial cost for equipment, straight-line depreciation...
Calculate the NPV for the following capital budgeting proposal: $100,000 initial cost for equipment, straight-line depreciation over 5 years to a zero book value, $5,000 pre-tax salvage value of equipment, 35% tax rate, $45,000 additional annual revenues, $15,000 additional annual cash expenses, $8,000 initial investment in working capital to be recouped at project end, and a cost of capital of 11%. Should the project be accepted or rejected? (Show your work computing the NPV.)  
Compute the NPV statistic for Project Y if the appropriate cost of capital is 12 percent....
Compute the NPV statistic for Project Y if the appropriate cost of capital is 12 percent. (Negative amount should be indicated by a minus sign. Do not round intermediate calculations and round your final answer to 2 decimal places.) Project Y Time: 0 1 2 3 4 Cash flow: –$9,200 $3,590 $4,420 $1,760 $540 NPV: Should the project be accepted or rejected? accepted rejected
Compute the NPV for Project K if the appropriate cost of capital is 7 percent. (Negative...
Compute the NPV for Project K if the appropriate cost of capital is 7 percent. (Negative amount should be indicated by a minus sign. Do not round intermediate calculations and round your final answer to 2 decimal places.) Project K Time: 0 1 2 3 4 5 Cash flow: −$11,600 $5,800 $6,800 $6,800 $5,800 −$14,600 Should the project be accepted or rejected? rejected accepted
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT