Question
In: Accounting
NPV and IRR: Unequal Annual Net Cash Inflows Assume that Goodrich Petroleum Corporation is evaluating a...
NPV and IRR: Unequal Annual Net Cash Inflows
Assume that Goodrich Petroleum Corporation is evaluating a capital
expenditure proposal that has the following predicted cash
flows:
| Initial Investment | $(48,660) |
| Operation | |
| Year 1 | 16,000 |
| Year 2 | 26,000 |
| Year 3 | 21,000 |
| Salvage | 0 |
a. Using a discount rate of 10 percent, determine the net present
value of the investment proposal.
$Answer (Round answer to the nearest whole number.)
b. Determine the proposal's internal rate of return. (Refer to
Appendix 12B if you use the table approach.)
Round to the nearest percent. (Example: 0.15268 = 15%)
Answer%
Solutions
Expert Solution
Solution a:
| Computation of NPV - Goodrich Petroleum Corporation | ||||
| Particulars | Period | PV Factor | Amount | Present Value |
| Cash outflows: | ||||
| Initial Investment | 0 | 1 | $48,660.00 | $48,660 |
| Present Value of Cash outflows (A) | $48,660 | |||
| Cash Inflows | ||||
| Year 1 | 1 | 0.90909 | $16,000.00 | $14,545 |
| Year 2 | 2 | 0.82645 | $26,000.00 | $21,488 |
| Year 3 | 3 | 0.75131 | $21,000.00 | $15,778 |
| Present Value of Cash Inflows (B) | $51,811 | |||
| Net Present Value (NPV) (B-A) | $3,151 | |||
Solution b:
For computation of IRR, lets calculate NPV at 13% and 14% discount rate.
| Computation of NPV - Goodrich Petroleum Corporation | ||||||
| Discount Rate - 13% | Discount Rate - 14% | |||||
| Particulars | Period | Amount | PV Factor | Present Value | PV Factor | Present Value |
| Cash outflows: | ||||||
| Initial Investment | 0 | $48,660.00 | 1 | $48,660 | 1 | $48,660 |
| Present Value of Cash outflows (A) | $48,660 | $48,660 | ||||
| Cash Inflows | ||||||
| Year 1 | 1 | $16,000.00 | 0.88496 | $14,159 | 0.87719 | $14,035 |
| Year 2 | 2 | $26,000.00 | 0.78315 | $20,362 | 0.76947 | $20,006 |
| Year 3 | 3 | $21,000.00 | 0.69305 | $14,554 | 0.67497 | $14,174 |
| Present Value of Cash Inflows (B) | $49,075 | $48,216 | ||||
| Net Present Value (NPV) (B-A) | $415 | -$444 | ||||
IRR = 13% + ($415 - $0) / ($415 - (-$444)) = 13.48% = 13% (Rounded off to nearest percent)
ekkarill92 answered 1 year agoRelated Solutions
NPV and IRR: Equal Annual Net Cash Inflows Apache Junction Company is evaluating a capital expenditure...
NPV and IRR:
Equal Annual Net Cash Inflows
Apache Junction Company is evaluating a capital expenditure
proposal that requires an initial investment of $44,190, has
predicted cash inflows of $9,000 per year for 13 years, and has no
salvage value.
(a) Using a discount rate of 16 percent, determine the net present
value of the investment proposal. (Round to the nearest whole
number.)
$Answer
(b) Determine the proposal's internal rate of return.
Answer %
(c) What discount rate would produce...
The NPV and payback period Suppose you are evaluating a project with the cash inflows shown...
The NPV and payback period
Suppose you are evaluating a project with the cash inflows shown
in the following table. Your boss has asked you to calculate the
project’s net present value (NPV). You don’t know the project’s
initial cost, but you do know the project’s regular, or
conventional, payback period is 2.50 years.
The project's annual cash flows are:
Year
Cash Flow
Year 1
$400,000
Year 2
600,000
Year 3
500,000
Year 4
475,000
If the project’s desired rate...
NPV & IRR: Find the NPV (assume 8% just to calculate NPV initially) & IRR of...
NPV & IRR:
Find the NPV (assume 8% just to calculate NPV initially) &
IRR of these projects. When would you choose one over the other
(i.e. what is the crossover rate)? Draw the NPV profile using 11
intervals of interest rates ranging from (and including) 0% to
100%. Place all data, ratios, calculations, findings, etc. in the
first Excel sheet with references to the information in other
sheets.
Time
A CF
B CF
0
-10000
-10000
1
12000
9000...
1. Net present value (NPV) Evaluating cash flows with the NPV method The net present value...
1. Net present value (NPV)
Evaluating cash flows with the NPV method
The net present value (NPV) rule is considered one of the most
common and preferred criteria that generally lead to good
investment decisions.
Consider this case:
Suppose Cold Goose Metal Works Inc. is evaluating a proposed
capital budgeting project (project Alpha) that will require an
initial investment of $450,000. The project is expected to generate
the following net cash flows:
Year
Cash Flow
Year 1
$325,000
Year 2...
1. Net present value (NPV) Evaluating cash flows with the NPV method The net present value...
1. Net present value (NPV)
Evaluating cash flows with the NPV method
The net present value (NPV) rule is considered one of the most
common and preferred criteria that generally lead to good
investment decisions.
Consider this case:
Suppose Happy Dog Soap Company is evaluating a proposed capital
budgeting project (project Beta) that will require an initial
investment of $3,000,000. The project is expected to generate the
following net cash flows:
Year
Cash Flow
Year 1
$300,000
Year 2
$475,000...
(Organizing cash flows, NPV, IRR) A company is evaluating the purchase of Machine X to improve...
(Organizing cash flows, NPV, IRR) A company is evaluating the
purchase of Machine X to improve product quality. The new machine
would cost $1,000,000 and would be depreciated for tax purposes
using the straight-line method over an estimated seven-year life to
its expected salvage value of $125,000. The new machine would
require an addition of $100,000 to working capital. In each year of
Machine X’s life, the company would increase its pretax receipts by
$400,000. The company has an 11%...
Evaluating cash flows with the NPV method The net present value (NPV) rule is considered one...
Evaluating cash flows with the NPV method The net present value
(NPV) rule is considered one of the most common and preferred
criteria that generally lead to good investment decisions. Consider
this case: Suppose Happy Dog Soap Company is evaluating a proposed
capital budgeting project (project Alpha) that will require an
initial investment of $600,000. The project is expected to generate
the following net cash flows:
Year Cash Flow Year 1 $350,000 Year 2 $475,000 Year 3 $425,000
Year 4...
IRR A project has an initial cost of $55,000, expected net cash inflows of $11,000 per...
IRR
A project has an initial cost of $55,000, expected net cash
inflows of $11,000 per year for 10 years, and a cost of capital of
14%. What is the project's IRR? Round your answer to two decimal
places.
A new machine will provide the following net annual cash inflows. If the cost of the...
A new machine will provide the following net annual cash
inflows. If the cost of the machine is $12,000, what is the payback
period? What is the discounted payback period if the discount rate
is 10%?
Year Cash Inflow
1 $ 1,345
2. 2,605
3 4,509
4 5,219
5 4,481
6 3,823
7 3,500
NPV A project has an initial cost of $60,375, expected net cash inflows of $13,000 per...
NPV A project has an initial cost of $60,375, expected net cash
inflows of $13,000 per year for 11 years, and a cost of capital of
8%. What is the project's NPV? (Hint: Begin by constructing a time
line.) Do not round your intermediate calculations. Round your
answer to the nearest cent.
Help please
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- You have invested 30 percent of your portfolio in Jacob, Inc., 40 percent is Bella Co.,...
- Parallel Arrays This question is in MindTap Cengage Summary In this lab, you use what you...
- 5. You have invested 30 percent of your portfolio in Jacob, Inc., 40 percent is Bella...
- JAVA Write a test program that prompts the user to enter a series of integers and...
- (2) Cite an example on how organizations like Google, Facebook, Youtube etc collect data for image...
- The legal landscape is perpetually changing. Psychologists must remain abreast of these changes to avoid potentially...
- We are evaluating a project that costs $1.68 million, has a six-year life, and has no...
ADVERTISEMENT