All categories

4 years ago

Your division is considering two projects with the following cash flows (in millions):

Business

2 answers:

eimsori [14]4 years ago

8 0

Answer:

Explanation:

1.If WACC = 5%

Project A

Year Cash Flow PV factor @5% (a)* (b)

(b)

0 -$29 1 - $29

1 $15 0.952 $14.28

2 $13 0.907 $11.791

3 $3 0.864 $2.592

__________

NPV = - $ 0.337 millions

Project B

Year Cash Flow PV factor @5% (a)* (b)

(b)

0 -$16 1 - $16

1 $8 0.952 $7.616

2 $3 0.907 $2.721

3 $6 0.864 $5.184

__________

NPV = - $ 0.479 millions

2. If WACC = 10 %

Project A

Year Cash Flow PV factor @10% (a)* (b)

(b)

0 -$29 1 - $29

1 $15 0.909 $13.635

2 $13 0.826 $10.738

3 $3 0.751 $2.253

__________

NPV = - $ 2.374 millions

Project B

Year Cash Flow PV factor @10% (a)* (b)

(b)

0 -$16 1 - $16

1 $8 0.909 $7.272

2 $3 0.826 $2.478

3 $6 0.751 $4.506

__________

NPV = - $ 1.744 millions

3. If WACC = 15%

Project A

Year Cash Flow PV factor @ 15% (a)* (b)

(b)

0 -$29 1 - $29

1 $15 0.870 $13.05

2 $13 0.756 $9.828

3 $3 0.658 $1.974

__________

NPV = -$ 4.148 millions

Project B

Year Cash Flow PV factor @15% (a)* (b)

(b)

0 -$16 1 - $16

1 $8 0.870 $6.96

2 $3 0.756 $2.268

3 $6 0.658 $3.948

__________

NPV = -$ 2.824 millions

4. If WACC = 5% , IRR = ?

Project A

Year Cash Flow PV factor @5% PV factor @ 4% (a)* (b) (a) *(c)

(b) (c)

0 -$29 1 1 - $29 -$29

1 $15 0.952 0.962 $14.28 $14.43

2 $13 0.907 0.925 $11.791 $12.025

3 $3 0.864 0.889 $2.592 $2.667

__________ ____________

NPV = - $ 0.337 m NPV = -$0.122 m

Since NPV is fairly close to zero at 4% value of r, therefore IRR ≈ 4%

Project B

Year Cash Flow PV factor @5% PV factor @ 3% (a)* (b) (a) * (c)

(b) (c)

0 -$16 1 1 - $16 -$16

1 $8 0.952 0.971 $7.616 $7.768

2 $3 0.907 0.943 $2.721 $2.829

3 $6 0.864 0.915 $5.184 $5.49

__________ ____________

NPV = -$ 0.479 m NPV= - $ .087

Since NPV is fairly close to zero at 3% value of r, therefore IRR ≈ 3%

5. If WACC = 10% , IRR = ?

Project A

Year Cash Flow PV factor @10% PV factor @ 8% (a)* (b) (a) *(c)

(b) (c)

0 -$29 1 1 - $29 -$29

1 $15 0.909 0.926 $13.635 $13.89

2 $13 0.826 0.857 $10.738 $11.141

3 $3 0.751 0.792 $2.253 $2.376

__________ ____________

NPV = - $ 2.374 m NPV = -$1.593 m

Since NPV is fairly close to zero at 8% value of r, therefore IRR ≈ 8%

Project B

Year Cash Flow PV factor @10% PV factor @ 8% (a)* (b) (a) * (c)

(b) (c)

0 -$16 1 1 - $16 -$16

1 $8 0.909 0.926 $ 7.272 $7.408

2 $3 0.826 0.857 $ 2.478 $2.571

3 $6 0.751 0.792 $ 4.506 $4.752

__________ ____________

NPV = - $ 1.744 m NPV= - $1.269

Since NPV is fairly close to zero at 8% value of r, therefore IRR ≈ 8%

6. If WACC = 15% , IRR =?

Project A

Year Cash Flow PV factor @ 15% (a)* (b)

(b)

0 -$29 1 - $29

1 $15 0.870 $13.05

2 $13 0.756 $9.828

3 $3 0.658 $1.974

__________

NPV = -$ 4.148 millions

NPV @ 8% = -$ 1.593

Since NPV is fairly close to zero at 8% value of r, therefore IRR ≈ 8%

Project B

Year Cash Flow PV factor @15% (a)* (b)

(b)

0 -$16 1 - $16

1 $8 0.870 $6.96

2 $3 0.756 $2.268

3 $6 0.658 $3.948

__________

NPV = -$ 2.824 millions

NPV @ 8% = -$1.269

Since NPV is fairly close to zero at 8% value of r, therefore IRR ≈ 8%

7.If WACC = 5%

Project A

Year Cash Flow PV factor @5% (a)* (b)

(b)

0 -$29 1 - $29

1 $15 0.952 $14.28

2 $13 0.907 $11.791

3 $3 0.864 $2.592

__________

NPV = - $ 0.337 millions

Project B

Year Cash Flow PV factor @5% (a)* (b)

(b)

0 -$16 1 - $16

1 $8 0.952 $7.616

2 $3 0.907 $2.721

3 $6 0.864 $5.184

__________

NPV = - $ 0.479 millions

NPV of project B > project A than choose Project B

2. If WACC = 10 %

Project A

Year Cash Flow PV factor @10% (a)* (b)

(b)

0 -$29 1 - $29

1 $15 0.909 $13.635

2 $13 0.826 $10.738

3 $3 0.751 $2.253

__________

NPV = - $ 2.374 millions

Project B

Year Cash Flow PV factor @10% (a)* (b)

(b)

0 -$16 1 - $16

1 $8 0.909 $7.272

2 $3 0.826 $2.478

3 $6 0.751 $4.506

__________

NPV = - $ 1.744 millions

NPV of project A > project B than choose Project A

3. If WACC = 15%

Project A

Year Cash Flow PV factor @ 15% (a)* (b)

(b)

0 -$29 1 - $29

1 $15 0.870 $13.05

2 $13 0.756 $9.828

3 $3 0.658 $1.974

__________

NPV = -$ 4.148 millions

Project BYear Cash Flow PV factor @15% (a)* (b)

(b)

0 -$16 1 - $16

1 $8 0.870 $6.96

2 $3 0.756 $2.268

3 $6 0.658 $3.948

__________

NPV = -$ 2.824 millions

NPV of project A > project B than choose Project A

Law Incorporation [45]4 years ago

4 0

Answer:

Below is attached the file containing answer of the above mention question

Explanation:

Download docx

You might be interested in

Speculative investments are high-risk investments with the possibility of high returns in a short period of time.

bixtya [17]

<span> <span>True. Risk in investment can be defined as the possibility that the investor may lose a big portion or all of the initial investment or make very high returns in a short period. Risk which is often likened to volatility dictates that the higher the volatility the higher the chances of returns. Speculative investments such as leveraged ETFs(commodities such as gold, oil, silver), options, venture capital trusts are considered high risk and often so offer handsome returns or cost the investor all or even more of their initial capital. It is however important to note that high risk does not automatically translate into high returns. The intrinsic value of the investment vehicle among other factors need to be considered in depth to determine if the investment is worth the risk</span></span>

8 0

3 years ago

Read 2 more answers

There are two machines for sale that you are considering purchasing for your sawmill to produce hardwood flooring. You want to f

vladimir2022 [97]

Answer:

1. The Cpk of machine 1 would be 0.952

2. The Cpk of machine 2 would be 1.111

3. I would buy machine 2, because the Cpk value is more than 1.

4. The Cpk would be 2.222

Explanation:

1. In order to calculate the Cpk of machine 1 we would have to use to following formula:

Process capability index: Cpk= Min [(mean-L spec)/3sd; (U spec-mean)/3sd]

According to given data:

In machine 1, mean= 48mm

L spec= 46

U spec= 50

Standard deviation sd= 0.7

Therefore, Cpk of machine 1= [0.952;0.952]= 0.952

1. In order to calculate the Cpk of machine 2 we would have to use to following formula:

Process capability index: Cpk= Min [(mean-L spec)/3sd; (U spec-mean)/3sd]

According to given data:

In machine 2, mean= 47

L spec= 46

U spec= 50

Standard deviation sd= 0.3

Therefore, Cpk of machine 2= [1.111;3.333]= 1.111

3. If my goal is to be capable, I would buy machine 2, because the Cpk value is more than 1.

4. If you combine the best of both machines to calculate the cpk we to make the following calculation:

Combination specification, mean= 48 and L spec= 46 and U spec= 50, Standard deviation sd= 0.3

Therefore, Cpk= [2.222;2.222]= 2.222

5 0

3 years ago

What is an advantage of using multimedia slides?Extensive training and publishing experience allows you to distribute basic pres

Viktor [21]

Answer:

Recall is enhanced because the audience keeps the reference material.

Explanation:

The advantage of using multimedia slides is that they enhance recall because the audience keeps the reference material. They are cheap to update and easy to use. They also always work well with other equipment and programs. A strong benefit of the multimedia slides is that it takes advantage of the brain's ability to process and connect both verbal and visual representations of any content, which leads to a better understanding of the presentation.

5 0

3 years ago

Preparing journal entries-outputs Hartley Company has a production process that involves three processes. Units move through the

Blababa [14]

Answer:

(It is assume that completed unit have been transferred to next department)

The jounal entries for each transaction is given below.

Cost of units completed in the Cutting Department, $17,000

Debit WIP stamping Dept $ 17,000

Credit WIP cutting Dept $ 17,000

Cost of units completed in the Stamping Department, $30,000

Debit WIP polishing Dept $ 30,000

Credit WIP stamping Dept $ 30,000

Cost of units completed in the Polishing Department, $35,000

Debit Finished good $ 35,000

Credit WIP polishing Dept $ 35,000

Sales on account, $50,000

Debit GOGS $ 40,000

Credit Finished good $ 40,000

Debit Receivable Account $ 50,000

Credit Sales $ 50,000

6 0

3 years ago

Read 2 more answers

Which is not a type of partnership? limited liability limited cooperative general

joja [24]

Cooperative.............

3 0

3 years ago