Using excel formula
| Year | 0.00 | 1 | 2 | 3 | 4 | 5 |
| Project A | -220000 | 60000 | 70000 | 85000 | 70000 | 50000 |
| Cumulative Cash flow | -220000.00 | -$160,000.00 | -$90,000.00 | -$5,000.00 | $65,000.00 | $115,000.00 |
| Payback Period | 3.07 | |||||
| excel formula | (3+5000/7000) | |||||
| Year | 0.00 | 1 | 2 | 3 | 4 | 5 |
| Project A | -220000 | 60000 | 70000 | 85000 | 70000 | 50000 |
| Discounted Cash Flow | -220000.00 | 55045.87 | 58917.60 | 65635.60 | 49589.76 | 32496.57 |
| Cumulative Cash flow | -220000.00 | -$164,954.13 | -$106,036.53 | -$40,400.93 | $9,188.83 | $41,685.40 |
| Discounted Payback Period | 3.81 | |||||
| excel formula | 3+40400.93/49589.76 | |||||
USing excel to calculate NPV and PI
| A | |||
| Project A | |||
| 1 | Year | Cash Flow | |
| 2 | 0 | -220000 | |
| 3 | 1 | 60000 | |
| 4 | 2 | 70000 | |
| 5 | 3 | 85000 | |
| 6 | 4 | 70000 | |
| 7 | 5 | 50000 | |
| NPV | $261,686.40 | ||
| Excel formula | NPV(9%,A3:A7)+A2 | ||
| PI | $2.19 | ||
| Excel formula | (1+261686.50/220000) | ||
Since NPV is positive project should be accepted
1. A company is considering a project, Project A. The established time horizon to recover the...
You are considering a project that will require an initial outlay of $200,000. This project has an expected life of four years and will generate after-tax cash flows to the company as a whole of $60,000 at the end of each year over its five-year life. Thus, the free cash flows associated with this project look like this: Year Free Cash Flow 0 -150,000 1 60,000 2 60,000 3 60,000 4 60,000 Given a required rate of return of 10%...
QUESTION 1 Star Industries is considering three alternative projects for the company's investment. The cash flows for three independent projects are as follows: Year 1 Project A ($50,000) $10,000 $15,000 $20,000 $25,000 $30,000 Project B ($100,000) $25,000 $25,000 $25,000 $25,000 $25,000 Project C ($450,000) $200,000 $200,000 $200,000 a) If the discount rate for all three projects is 9.5 percent, calculate the profitability index (PI) of these three projects. Which project will be accepted if the projects are mutually exclusive? b)...
Newfoundland Vintners Co-operative is considering two mutually exclusive projects: Absinth and Brandy. Project Absinth requires a $20,000 cash outlay today and is expected to generate after-tax cash flows of $11,000 in year 1, $8,500 in year 2, and $7,500 in year 3. Project Brandy requires a $30,000 cash outlay today and is expected to generate after-tax cash flows of $7,000 in year 1, $9,000 in year 2, $11,000 in year 3, and $16,000 in year 4. Neither project can be...
The management team of U. Dunnit Limited have four projects for consideration. In the past, they have evaluated projects against simple payback. The following information is available: Project A Project B Project C Project D Capital outlay 65,000 140,000 30,000 160,000 Net cash inflows: 30,000 45,000 20,000 35,000 ear 20,000 45,000 10,000 35,000 ear 15,000 45,000 10,000 55,000 ear Year 4 10,000 45,000 55,000 Year 5 10,000 45,000 65,000 REQUIRED Evaluate the projects using each of the following methods: (a)...
(Discounted payback period) Gio's Restaurants is considering a project with the following expected cash flows: Year Project Cash Flow (millions) $(210) AWNO If the project's appropriate discount rate is 11 percent, what is the project's discounted payback period? The project's discounted payback period is years. (Round to two decimal places.) (Mutually exclusive projects and NPV) You have been assigned the task of evaluating two mutually exclusive projects with the following projected cash flows: Project A Project B Year Cash Flow...
You are considering a project that will require an initial outlay of $400,000. This project has an expected life of four years and will generate after-tax cash flows to the company as a whole of $120,000 at the end of each year over its five-year life. Thus, the free cash flows associated with this project look like this: Year Free Cash Flow 0 -150,000 1 120,000 2 120,000 3 120,000 4 120,000 Given a required rate of return of 20%...
you are considering a project with an initial cash outlay of $74,000 and expected cash flows of $23,680 at the end of each year for six years. the discount rate for the project is 9.7 percent. a. what are the project's payback discounted payback periods? - if the discount rate for this project is 9.7 percent, the discounted payback period of the project is how many years? b. what is the projects NPV? c. what is the project's PI? d....
Part 2 - The second model isfor a project forGardialFisheries. GardialFisheries is considering two mutually exclusive investments. The projects’ expected net cash flows are as follows: Expected Net Cash Flows for the 7 year Project are: Project A −$375, −300, −200, −100, 600, 600, 926 and, −200 Project B −$575, 190, 190, 190, 190, 190, 190 and, 0 If each project’s cost of capital is 12%, which project should be selected? If the cost of capital is 18%, what project...
All techniques, conflicting rankings - Nicholson Roofing Materials, Inc. is considering two mutually exclusive projects, each with an initial investment of $180,000. The company's board of directors has set a 4 year payback requirement and has set its cost of capital at 9%. The cash inflows associated with the two projects are shown in the following table. Capital inflows (CF) Year Project A Project B 1 $60,000 $75,000 2 $60,000 $70,000 3 $60,000 $50,000 a. calculate the payback period for...
Suppose your firm is considering investing in a project with the cash flows shown below, that the required rate of return on projects of this risk class is 10 percent, and that the maximum allowable payback and discounted payback statistics for your company are 3.0 and 3.5 years, respectively. Time: 4 Cash flow-$245, 000 $66,800 $85,000 $142,000 $123,000 $82,200 Use the discounted payback decision rule to evaluate this project. (Do not round intermediate calculations and round your final answer to...