Question

In: Finance

Project 1 Project 2 Project 3 Project 4 Initial CF -4,000,000 -5,000,000 -10,000,000 5,000,000 Year 1...

Project 1 Project 2 Project 3 Project 4
Initial CF -4,000,000 -5,000,000 -10,000,000 5,000,000
Year 1 CF 1,000,000 2,000,000 4,000,000 2,700,000
Year 2 CF 2,000,000 3,000,000 6,000,000 2,700,000
Year 3 CF
3,000,000
3,000,000 5,000,000
2,700,000

You have a $10 million capital budget and must make the decision about which investments your firm should accept for the coming year. The firm’s cost of capital is 12 percent. Use the information on the four projects to determine what project(s) your firm should accept on the basis of NPV?

Projects 3, 4

Projects 1, 2

Project 3

Projects 2, 4

Solutions

Expert Solution

NPV = Initial cash outlay + PV of all the cash inflows

PV of cash flow at time n = Cash flow at time n/ ((1+r)^n)

NPV = -CF0 + (CF1/((1+Cost of capital)^1)) + (CF2/((1+Cost of capital)^2)) + (CF3/((1+Cost of capital)^3

NPV of Project 1 = -4,000,000+ (1,000,000/((1+12%)^1)) + (2,000,000/((1+12%)^2)) + (3,000,000/((1+12%)^3

= $622,585.64

NPV of Project 2 = -5,000,000+ (4,000,000/((1+12%)^1)) + (3,000,000/((1+12%)^2)) + (3,000,000/((1+12%)^3

= $1,312,636.7

NPV of Project 3 = -10,000,000+ (4,000,000/((1+12%)^1)) + (6,000,000/((1+12%)^2)) + (5,000,000/((1+12%)^3

= $1,913,493.1

NPV of Project 4 = -5,000,000+ (2,700,000/((1+12%)^1)) + (2,700,000/((1+12%)^2)) + (2,700,000/((1+12%)^3

= $1,484,944.42

Project NPV
1 622,585.64
2 1,312,636.70
3 1,913,493.10
4 1,484,944.42

We need to maximize our NPV.

Project 3 & 4 could not be opted because it's not meeting our capital budget of $10 million

Projects 1 and 2's total NPV = $1,935,222.34

Project 3's NPV = $1,913,493.10

Projects 2, 4's total NPV = 2,797,581.12

We will choose Optin D(Projects 2, 4) as in that we are getting the maximum NPV


Related Solutions

Project 1 Project 2 project 3 Project 4 Initial CF -4,000,000 -5,000,000 -10,000,000 5,000,000 Year 1...
Project 1 Project 2 project 3 Project 4 Initial CF -4,000,000 -5,000,000 -10,000,000 5,000,000 Year 1 CF 1,000,000 2,000,000 4,000,000 2,700,000 Year 2 CF 2,000,000 3,000,000 6,000,000 2,700,000 Year 3 CF 3,000,000 3,000,000 5,000,000 2,700,000 You have a $10 million capital budget and must make the decision about which investments your firm should accept for the coming year. The firm’s cost of capital is 12 percent. Use the information on the four projects to determine what project(s) your firm should...
Firm ABC’s projected cash flows are as follows Year 1 2 3 4 and 4+ CF...
Firm ABC’s projected cash flows are as follows Year 1 2 3 4 and 4+ CF 3,000 5,000 8,000 Grow at g = 1% forever We can choose one of the following two capital structure plans: Debt Equity Plan A 20% 80% Plan B 50% 50% Plan C 70% 30% The cost of debt are as follows Debt Cost of debt Plan A 20% risk-free rate + 0.5% Plan B 50% risk-free rate + 1% Plan C 70% risk-free rate...
Project Wind Power Year 0 Year 1 Year 2 Year 3 Costs $6,000,000 $4,000,000 $0 $0...
Project Wind Power Year 0 Year 1 Year 2 Year 3 Costs $6,000,000 $4,000,000 $0 $0 Benefits $18,000,000 $15,000,000 $12,000,000 $12,000,000 Project Hydroelectric power Year 0 Year 1 Year 2 Year 3 Costs $4,000,000 $2,000,000 $1,000,000 $0 Benefits $10,000,000 $14,000,000 $15,000,000 $16,000,000 If the interest rate is 3%, which project would you choose and why? Show your work using excel (15 points) If the interest rate is 15%, which project would you choose and why? Show your work using excel...
Dr. Chan is considering a four year project. The project requires an initial investment of $10,000,000...
Dr. Chan is considering a four year project. The project requires an initial investment of $10,000,000 to buy new equipment. The equipment will be depreciated straight line to zero over the project’s life. The company believes it can generate $5,000,000 in pretax revenues in year 1. Revenues will increase at 20% per year. Total pretax operating cost would be 40% of the pretax revenues. Net working capital will be 20% of the pretax revenue for the year. Net working capital...
Firm Abs will incur $5,000,000 in initial capital outlays in Year 1, $3,000,0000 in Year 2...
Firm Abs will incur $5,000,000 in initial capital outlays in Year 1, $3,000,0000 in Year 2 and $1,000,0000 in Year 3. Since the company does not expect to be able to produce or sell its product until Year 2, it will not incur any labor and materials cost in Year 1. Based on marketing research and forecasting tools, Firm Abs to sell 6,000 units in Year 2 at a price of $320 and then expect that quantity to double in...
Project 1 Project 2 Initial Year 1 $ 35,000 $ 35,000 Year 2 5,000 16,000 Year...
Project 1 Project 2 Initial Year 1 $ 35,000 $ 35,000 Year 2 5,000 16,000 Year 3 16,000 23,000 Year 4 22,000 12,000 Year 5 (3,600) 11,600 Estimated scrap value 5,000 5,000 Cost of capital 14% Calculate: Payback period Average rate of return on initial investment Net present value
Project Year 0 Year 1 Year 2 Year 3 Year 4 A    -$ 49 $ 25...
Project Year 0 Year 1 Year 2 Year 3 Year 4 A    -$ 49 $ 25 $ 22 $ 22 $ 15 B -$ 101 $ 19 $ 39 $ 51 $ 61 a. What are the IRRs of the two​ projects? b. If your discount rate is 4.8%​, what are the NPVs of the two​ projects? c. Why do IRR and NPV rank the two projects​ differently?
TABLE 4 Project Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Cash...
TABLE 4 Project Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Cash Flow Cash Flow Cash Flow Cash Flow Cash Flow Cash Flow A -15000 6000 7000 6000 6000 6000 B -15000 7000 7000 7000 7000 7000 C -18000 12000 2000 2000 2000 2000 "Consider the cash flow of the three projects depicted in Table 4. The cost of capital is 7.5%. If an investor decided to take projects with a payback period of 2 years...
2. Initial Outlay -$5,000 Year 1 $3,000 Year 2 $3,500 Year 3 $3,200 Year 4 $2,800...
2. Initial Outlay -$5,000 Year 1 $3,000 Year 2 $3,500 Year 3 $3,200 Year 4 $2,800 Year 5 $2,500 a. What is the PI if the discount rate is 20%? Round to the second decimal place. Type only numbers without any unit ($, %, etc.) b. What is the NPV if the discount rate is 20%? Round to the second decimal place. Type only numbers without any unit ($, %, etc.) If there are multiple answers, then type NA. c....
You are evaluating a project for your company. The initial outlay for the project is $5,000,000,...
You are evaluating a project for your company. The initial outlay for the project is $5,000,000, and free cash flows for the project are $1,000,000, $3,000,000, $3,000,000, $4,000,000 and $4,000,000. For risk analysis, you utilize the Payback and Discounted Payback methods to trigger increased risk scrutiny. Your standard is, any project that goes longer than 3 years under either metric will go through these increased risk tests. If your required rate is 12%, does this project qualify for increased scrutiny?...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT