Adv. Managerial Final - 884430 384430 Requirment 4: Initial...

Info iconThis preview shows pages 1–8. Sign up to view the full content.

View Full Document Right Arrow Icon
Problem 1 Initial Invesment Net Cash Flow Depreciation Discount Rate # of Years 500000 120000 50000 0.12 10 Requirment 1: Payback Period Initial Investment/Cash Flow 4.17 Requirment 2: Book ROI Initial Investment: 0.14 Average Investment: 0.28 Requirment 3: NPV PV of an Annuity Factor NPV NPV-Initial Investment 5.65 678000 178000 Requirment 4: PV Payback  Initial Investment/NPV 2.809 Requirment 5: IRR 20% Requirment 6: MIRR 15% -500000 120000 120000 120000 120000 120000 Problem 2 Initial Invesment Net Cash Flow -500000 50000 80000 120000 200000 Requirment 1: 3.012 Requirment 2:  Initial Invesment: 0.16 Average Invesment: 0.32 Requirment 3: NPV of Cash Flows NPV-Initial Invesment 884430 384430 Requirment 4: Initial Investment/NPV 1.301 Requirment 5: IRR 26%
Background image of page 1

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

View Full DocumentRight Arrow Icon
Requirment 6: MIRR 19%
Background image of page 2
Problem 3 Requirment 1: Initial Investment/Avg. Net Cash Flow 3.012 Requirment 2:  Initial Investment:  0.09 Average Investment: 0.35 0.01 0.10 0.21 0.21 0.19 0.23 0.23 0.23 0.23 1.74 Total/10 0.17 Requirment 3: NPV of Cash Flows NPV-Initial Investment
Background image of page 3

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

View Full DocumentRight Arrow Icon
Background image of page 4
Background image of page 5

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

View Full DocumentRight Arrow Icon
Background image of page 6
Background image of page 7

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

View Full DocumentRight Arrow Icon
Background image of page 8
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 884430 384430 Requirment 4: Initial Investment/NPV 1.301 Requirment 5: IRR 26% Requirment 6: MIRR 19% 120000 120000 120000 120000 120000 Avg. Net Cash Flow 240000 300000 270000 240000 120000 40000 166000 Initial Invesment-500000 PV Factor PV of Net Cash Flow 1 50000 0.89 44650 2 80000 0.8 63760 3 120000 0.71 85440 4 200000 0.64 127200 5 240000 0.57 136080 6 300000 0.51 152100 7 270000 0.45 122040 8 240000 0.4 96960 9 120000 0.36 43320 10 40000 0.32 12880 Total: 884430 Initial Investment MACRS Depreciation Avg. Cash Flow 166000 Book Value Initial Inv. Avg. Inv. 1 500000 0.2 100000 66000 0.09 2 500000 0.32 160000 6000 0.01 3 500000 0.19 96000 70000 0.10 4 500000 0.12 57600 108400 0.21 5 500000 0.12 57600 108400 0.21 6 500000 0.06 28800 137200 0.19 7 500000 166000 0.23 8 500000 166000 0.23 9 500000 166000 0.23 10 500000 166000 0.23 1.74 Total/10 0.17...
View Full Document

Page1 / 8

Adv. Managerial Final - 884430 384430 Requirment 4: Initial...

This preview shows document pages 1 - 8. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online