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

• Notes
• 24

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.

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.

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.

382338.93 11001.89 1.07 34.75 1.11 34 409102.66 10605.42 1.07 38.57 1.11 35 437739.84 10223.25 1.07 42.82 1.11 36 468381.63 9854.84 1.07 47.53 1.11 37 501168.34 9499.71 1.07 52.76 1.11 38 536250.13 9157.38 1.07 58.56 1.11 39 573787.64 8827.38 1.07 65 1.11 40 613952.77 8509.28 1.07 72.15 1.11 41 656929.47 8202.64 1.07 80.09 1.11 42 702914.53 7907.05 1.07 88.9 1.11 43 752118.54 7622.11 1.07 98.68 1.11 44 804766.84 7347.44 1.07 109.53 1.11 45 861100.52 7082.67 1.07 121.58 1.11 46 921377.56 6827.44 1.07 134.95 1.11 47 985873.99 6581.4 1.07 149.8 1.11 48 1054885.17 6344.23 1.07 166.27 1.11 49 1128727.13 6115.61 1.07 184.56 1.11 50 1207738.03 5895.23 1.07 204.87 1.11 51 1292279.69 5682.79 1.07 227.4 1.11 52 1382739.27 5478 1.07 252.42 1.11 53 1479531.02 5280.6 1.07 280.18 1.11 54 1583098.19 5090.31 1.07 311 1.11 55 1693915.06 4906.87 1.07 345.21 1.11 56 1812489.12 4730.05 1.07 383.19 1.11 57 1939363.35 4559.6 1.07 425.34 1.11 58 2075118.79 4395.29 1.07 472.12 1.11 59 2220377.1 4236.9 1.07 524.06 1.11 60 2375803.5 4084.22 1.07 581.7 1.11
This is the end of the preview. Sign up to access the rest of the document.
• Spring '08
• Stumbo
• Net Present Value, Annual Discount Rate, \$24,565.00, \$7,462 2.76, \$162,882.95, \$275,847.95

{[ snackBarMessage ]}

### What students are saying

• As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

Kiran Temple University Fox School of Business ‘17, Course Hero Intern

• I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

Dana University of Pennsylvania ‘17, Course Hero Intern

• The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

Jill Tulane University ‘16, Course Hero Intern