A project costing $504,100 is projected to have the following before tax operating cash flows (BTCFO)...

A project costing $504,100 is projected to have the following before tax operating cash flows (BTCFO) for the next 5 years: $100,000 $125,000, $150,000, $160,000, and $175,000. In addition, the property is expected to be sold at the end of 5 years for a net cash amount of $600,000 (BTCFS). If you were to partition the BTIRR of this project, based on BTCFO and BTCFS, what proportions of the BTIRR would be represented by each?

66.0%/34.0%

50.3%/49.7%

40.0%/60.0%

73.5%/26.5%

Solutions

Expert Solution

Year	cashflow
0	-5,04,100
1	1,00,000
2	1,25,000
3	1,50,000
4	1,60,000
5	7,75,000
IRR	28.50%

IRR Partition
Year	BTCFO	PV @28.50%	(BTCFS)	PV @28.50%	Total	PV
1	100000	77,821	0	0	100000	77,821
2	125000	75,701	0	0	125000	75,701
3	150000	70,694	0	0	150000	70,694
4	160000	58,682	0	0	160000	58,682
5	175000	49,948	600000	171252	775000	2,21,200
		3,32,847		171252	1310000	504099
	66% (3,32,847/504099)		34%(1310000/504099)

The corrrect answer is option A i.e. 66% from BTCFO and 35% from BTCFS

Thumbs up Please! Thank You

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

Suppose you have a project with a projected annual cash flow before interest and taxes of...

Suppose you have a project with a projected annual cash flow before interest and taxes of $6 million, indefinitely. The initial investment of $18 million will be financed with 60% equity and 40% debt. Your tax rate is 34%, your cost of capital if you were an all-equity firm is 24%, and your usual borrowing rate is 10%. Your project has been reviewed by your local city government and has been selected to receive municipal funding at a rate of...

Anderson International is interested in investing a project in Erewhon with the following projected cash flows:...

Anderson International is interested in investing a project in Erewhon with the following projected cash flows: Year Cash flow $ 0 -1,200,000 1 350,000 2 400,000 3 600,000 4 350,000 5 380,000 One problem is that the Erewhon government has declared that all cash flows created by a foreign company must be reinvested in Erewhon for two years at the rate of 3.5%. Anderson’s required rate of return is 12%. What's the NPV of the project under the investment policy...

The projected income before tax is?

A family friend, Mr. Burn Out availed of the early retirement scheme offered by his employer. He said that he was already tired of the same routine of spending eight full hours in an office doing the same thing for the last twenty years. Mr. Burn Out plans to get into the field of entrepreneurship. He would invest part of his retirement pay in a business that would deal with the sale of medical supplies to local clinics and hospitals....

A capital budget project is estimated to have the following after-tax cash flows, by year: 0...

A capital budget project is estimated to have the following after-tax cash flows, by year: 0 1 2 3 4 -$35,000 $13,000 $15,000 $17,000 $19,000 Use the information in the table above for the following questions 11a. through 11f. The company utilizes a discount rate of 9% to evaluate capital projects. You may have rounding errors in your calculations so choose the closest answer. 1. Find NPV, IRR, MIRR, and PI for the project shown above 2. Find Payback and...

The FIN340 Company is evaluating a project with the following projected annual cash flows: Period 0:...

The FIN340 Company is evaluating a project with the following projected annual cash flows: Period 0: ($450), Period 1: ($610), Period 2: $120, Period 3: $630, Period 4: $850, Period 5: $250. The company has a WACC of 12%. Calculate the Internal Rate of Return (IRR) for this project.

Hendrix Guitar is considering the following Project. The Projected cash flows are below: Initial Cost is...

Hendrix Guitar is considering the following Project. The Projected cash flows are below: Initial Cost is $ 2.1 million; annual net cash flows are $750, 000 per year for 5 years. what is the discounted Payback Period if the appropriate discount rate is 7.5%?

A project will have annual operating cash flows of $30,900 for four years. At the beginning...

A project will have annual operating cash flows of $30,900 for four years. At the beginning of the project, net working capital of $103,600 will be needed. Only $17,150 of this amount will be recovered at the end. Ignoring taxes, what is the project's NPV if the required return is 6.50%? Question 15 options: $14,029 $14,419 $14,809 $15,199 $15,588

what is the net present value of a project with the following after tax cash flows...

what is the net present value of a project with the following after tax cash flows using a discount rate of 10% year 0 45,000 year 1 14,000 year 2 14,000 year 3 10,000 year 4 10,000 year 5 8,000 would you accept the project? ehat is payback period? what is the profitbility index?

Project A has an initial cost of $211,400 and projected cash flows of $46,200, $64,900, and...

Project A has an initial cost of $211,400 and projected cash flows of $46,200, $64,900, and $135,800 for Years 1 to 3, respectively. Project B has an initial cost of $187,900 and projected cash flows of $43,200, $59,700, and $125,600 for Years 1 to 3, respectively. What is the incremental IRRA–B of these two mutually exclusive projects?

Lepton Industries has a project with the following projected cash flows: Initial Cost, Year 0: $468,000...

Lepton Industries has a project with the following projected cash flows: Initial Cost, Year 0: $468,000 Cash flow year one: $135,000 Cash flow year two: $240,000 Cash flow year three: $185,000 Cash flow year four: $135,000 Plot the NPV profile of this project in Excel. Start with discount rate equal to zero and increase the discount rate by 2% increments until discount rate equal to 30%. For what discount rates would Lepton accept this project? For what discount rates would...

Subjects