Acct306 Homework Ch21

Acct306 Homework Ch21 - CHAPTER 21 CAPITAL BUDGETING AND...

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
CHAPTER 21 CAPITAL BUDGETING AND COST ANALYSIS 21-30 NPV, IRR and sensitivity analysis. 1. Net Present Value of project: Period 0 1 – 10 Cash inflows $28,000 Cash outflows $(62,000) (18,000) Net cash flows $(62,000) $ 10,000 Annual net cash inflows $ 10,000 Present value factor for annuity, 10 periods, 8% × 6.71 Present value of net cash inflows $67,100 Initial investment (62,000) Net present value $ 5,100 For a $62,000 initial outflow, the project now generates $10,000 in cash flows at the end of each of years one through ten. Using either a calculator or Excel, the internal rate of return for this stream of cash flows is found to be 9.79%. 2. If revenues are 10% higher, the new Net Present Value will be: Period 0 1 – 10 Cash inflows $30,800 Cash outflows $(62,000) (18,000) Net cash inflows $(62,000) $12,800 Annual net cash inflows $12,800 Present value factor for annuity, 10 periods, 8% × 6.71 Present value of net cash inflows $85,888 Initial investment (62,000) Net present value $23,888 For a $62,000 initial outflow, the project now generates $12,800 in cash flows at the end of each of years one through ten. Using either a calculator or Excel, the internal rate of return for this stream of cash flows is found to be 15.94%.
Background image of page 1

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

View Full DocumentRight Arrow Icon
Period 0 1 – 10 Cash inflows $25,200 Cash outflows $(62,000) (18,000) Net cash inflows $(62,000) $ 7,200 Annual net cash inflows $ 7,200 Present value factor for annuity, 10 periods, 6% x 6.71 Present value of net cash inflows $ 48,312 Initial investment (62,000) Net present value $ (13,688) For a $62,000 initial outflow, the project now generates $7,200 in cash flows at the end of each of years one through ten. Using either a calculator or Excel, the internal rate of return for this stream of cash flows is found to be 2.82%. 3. If both revenues and costs are higher, the new Net Present Value will be: Period 0 1 – 10 Cash inflows $30,800 Cash outflows $(62,000) (19,260) Net cash inflows $(62,000) $11,540 Annual net cash inflows $ 11,540 Present value factor for annuity, 10 periods, 6% × 6.71 Present value of net cash inflows $77,433 Initial investment (62,000) Net present value $15,433 For a $62,000 initial outflow, the project now generates $11,540 in cash flows at the end of each of years one through ten. Using either a calculator or Excel, the internal rate of return for this stream of cash flows is
Background image of page 2
Image of page 3
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 03/14/2012 for the course ACCT 306 taught by Professor Donkovacic during the Spring '12 term at CSU San Marcos.

Page1 / 6

Acct306 Homework Ch21 - CHAPTER 21 CAPITAL BUDGETING AND...

This preview shows document pages 1 - 3. Sign up to view the full document.

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