CapitalBudgetingTemplate

# CapitalBudgetingTemplate - Example Cash Flows for Projects...

This preview shows pages 1–2. Sign up to view the full content.

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

View Full Document
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Example Cash Flows for Projects Y and Z: NPV, PI, IRR, and MIRR Additional Example Applications for NPV, PI, IRR and MIRR CF/Time t=0 t=1 t=2 t=3 t=4 t=5 CF/Time t=0 t=1 t=2 t=3 t=4 t=5 t = 6 Project Y (1,200,000) 420,000 480,000 320,000 280,000 380,000 Project M (2,600,000) 585,000 744,000 645,000 880,000 755,000 1,065,000 Project Z (1,800,000) 450,000 540,000 400,000 710,000 900,000 Project N (3,400,000) 995,000 745,000 1,220,000 1,830,000 k 12.60% k 14.80% Net Present Value (NPV) NPV Solution Detail Excel NPV Function Solutions Excel NPV Function Solutions k 12.60% k 14.80% Time Cash Flows PV Cash Flows Cash Flows PV Cash Flows Project Y Project Z Project M Project N 1 420,000 373,001.78 450,000 399,644.76 NPV NPV 2 480,000 378,585.92 540,000 425,909.16 3 320,000 224,147.97 400,000 280,184.96 4 280,000 174,182.48 710,000 441,677.00 5 380,000 209,938.28 900,000 497,222.25 PV Inflows 1,359,856.43 2,044,638.13 PV Outflows (1,200,000.00) (1,800,000.00) NPV 159,856.43 244,638.13 Profitablity Index (PI) CF/Time t=0 t=1 t=2 t=3 t=4 t=5 t = 6 Project M (2,600,000) 585,000 744,000 645,000 880,000 755,000 1,065,000 CF/Time t=0 t=1 t=2 t=3 t=4 t=5 Project N (3,400,000) 995,000 745,000 1,220,000 1,830,000 Project Y (1,200,000) 420,000 480,000 320,000 280,000 380,000 k 14.80% Project Z (1,800,000) 450,000 540,000 400,000 710,000 900,000 PI Solution Detail Excel PI Function Solutions Excel PI Function Solutions Profitability k 12.60% k 14.80% Index (PI) Project Y Project Z Project M Project N PV Inflows 1,359,856.43 2,044,638.13 PI PI PV Outflows 1,200,000.00 1,800,000.00 PI 1.133 1.136 Internal Rate of Return (IRR) CF/Time t=0 t=1 t=2 t=3 t=4 t=5 t = 6 CF/Time t=0 t=1 t=2 t=3 t=4 t=5 Project M (2,600,000) 585,000 744,000 645,000 880,000 755,000 1,065,000 Project Y (1,200,000) 420,000 480,000 320,000 280,000 380,000 Project N (3,400,000) 995,000 745,000 1,220,000 1,830,000 Project Z (1,800,000) 450,000 540,000 400,000 710,000 900,000 k 14.80% IRR Solution Detail Excel IRR Function Solutions Excel IRR Function Solutions Project Y Project Z k 12.60% k 14.80% Time Cash Flows PV Cash Flows Cash Flows PV Cash Flows Project Y Project Z Project M Project N 1 420,000 355,234.10 450,000 383,332.42 IRR IRR 2 480,000 343,377.60 540,000 391,849.98 3 320,000 193,618.15 400,000 247,257.29 4 280,000 143,291.18 710,000 373,861.29 5 380,000 164,478.98 900,000 403,699.02 PV Inflows 1,200,000.00 1,800,000.00 PV Outflows (1,200,000.00) (1,800,000.00) NPV 0.00 (0.00) Modified Internal Rate of Return (MIRR) CF/Time t=0 t=1 t=2 t=3 t=4 t=5 t = 6 Project M (2,600,000) 585,000 744,000 645,000 880,000 755,000 1,065,000 CF/Time t=0 t=1 t=2 t=3 t=4 t=5 Project N (3,400,000) 995,000 745,000 1,220,000 1,830,000 Project Y (1,200,000) 420,000 480,000 320,000 280,000 380,000 k 14.80% Project Z (1,800,000) 450,000 540,000 400,000 710,000 900,000 Terminal Value and MIRR Solution Detail Excel MIRR Function Solution Excel MIRR Function Solution Project Y CF # Years FV t = 1 420,000 4 675,154.01675,154....
View Full Document

## This note was uploaded on 02/28/2012 for the course ECON 101 taught by Professor G during the Summer '11 term at Ryerson.

### Page1 / 6

CapitalBudgetingTemplate - Example Cash Flows for Projects...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document
Ask a homework question - tutors are online