Chap 9

# Chap 9 - Expected net cash flows Time Project A Project B 0...

This preview shows pages 1–7. Sign up to view the full content.

Expected net cash flows Time Project A Project B 0 (\$10,000) (\$10,000) 1 \$5,400 \$4,500 2 \$3,400 \$3,600 3 \$4,500 \$5,400 Project A Project B 0% Annual discount rate. 0% Annual discount rate. \$3,300.00 Net present value of this investment \$3,500.00 Net present value of this investment 5% Annual discount rate. 5% Annual discount rate. \$2,114.03 Net present value of this investment \$2,215.74 Net present value of this investment 10% Annual discount rate. 10% Annual discount rate. \$1,099.92 Net present value of this investment \$1,123.22 Net present value of this investment 15% Annual discount rate. 15% Annual discount rate. \$225.36 Net present value of this investment \$185.75 Net present value of this investment 20% Annual discount rate. 20% Annual discount rate. (\$534.72) Net present value of this investment (\$625.00) Net present value of this investment 25% Annual discount rate. 25% Annual discount rate. (\$1,200.00) Net present value of this investment (\$1,331.20) Net present value of this investment What is the crossover rate? Cash flow Time differential 0 \$0 1 \$900 2 (\$200) 3 (\$900)

This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document
Expected net cash flows Time Project A 0 (\$28,000,000) 1 \$51,968,000 2 (\$9,686,520) 26% Annual discount rate. \$7,143,083.90 Net present value of this investment What is the crossover rate? Cash flow Time differential 0 (\$28,000,000) 1 \$51,968,000 2 (\$9,686,520) 64.58% Largest Smallest

This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document
Expected net cash flows Time Project A Project B 0 (\$324,527) (\$30,908) 1 \$28,900 \$11,758 2 \$54,000 \$11,688 3 \$50,000 \$9,755 4 \$401,000 \$11,292 15.00% a \$191,627 \$7,462 3.48 2.76 Answer b (\$275,847.95) (\$162,882.95) \$24,565.00 \$45,900.00 \$42,500.00 \$340,850.00 c \$3,584.06 \$1,024.46 Answer d 15.37% 16.66% Answer e
Net Cash Inflow 1 + growth rate 1 + Return 41000 36936.94 1.07 1.11 1.11 1 43870 35605.88 1.07 1.23 1.11 2 B 46940.9 34322.78 1.07 1.37 1.11 3 50226.76 33085.92 1.07 1.52 1.11 4 53742.64 31893.64 1.07 1.69 1.11 5 57504.62 30744.32 1.07 1.87 1.11 6 61529.94 29636.42 1.07 2.08 1.11 7 65837.04 28568.44 1.07 2.3 1.11 8 70445.63 27538.94 1.07 2.56 1.11 9 75376.83 26546.55 1.07 2.84 1.11 10 80653.21 25589.92 1.07 3.15 1.11 11 86298.93 24667.76 1.07 3.5 1.11 12 92339.86 23778.83 1.07 3.88 1.11 13 98803.65 22921.93 1.07 4.31 1.11 14 105719.9 22095.92 1.07 4.78 1.11 15 113120.29 21299.67 1.07 5.31 1.11 16 121038.71 20532.11 1.07 5.9 1.11 17 129511.42 19792.22 1.07 6.54 1.11 18 138577.22 19078.98 1.07 7.26 1.11 19 148277.63 18391.45 1.07 8.06 1.11 20 158657.06 17728.7 1.07 8.95 1.11 21 169763.06 17089.83 1.07 9.93 1.11 22 181646.47 16473.98 1.07 11.03 1.11 23 194361.72 15880.32 1.07 12.24 1.11 24 207967.05 15308.06 1.07 13.59 1.11 25 222524.74 14756.41 1.07 15.08 1.11 26 238101.47 14224.65 1.07 16.74 1.11 27 254768.57 13712.05 1.07 18.58 1.11 28 272602.37 13217.92 1.07 20.62 1.11 29 291684.54 12741.6 1.07 22.89 1.11 30 312102.46 12282.45 1.07 25.41 1.11 31 333949.63 11839.83 1.07 28.21 1.11 32 357326.1 11413.17 1.07 31.31 1.11 33

This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document
382338.93 11001.89 1.07 34.75 1.11 34 409102.66 10605.42 1.07
This is the end of the preview. Sign up to access the rest of the document.

## This note was uploaded on 03/14/2008 for the course FIN 301 taught by Professor Stumbo during the Spring '08 term at Nevada.

### Page1 / 24

Chap 9 - Expected net cash flows Time Project A Project B 0...

This preview shows document pages 1 - 7. Sign up to view the full document.

View Full Document
Ask a homework question - tutors are online