Suppose the capital budget in the lecture example worksheet was $100,000. What is the NPV of the
Fantastic news! We've Found the answer you've been seeking!
Question:
Suppose the capital budget in the lecture example worksheet was $100,000. What is the NPV of the best project(s)?
Transcribed Image Text:
WACC= Project A B C D E F с B A Ranking by NPV Project E F D 10.00% Fixed Budget = BCEAFD $250,000 Initial Investment PV of Inflows NPV A Ranking by IRR or Pl Project -$80,000 $100,000 $20,000 -$70,000 $112,000 $42,000 -$100,000 $145,000 $45,000 $36,000 $79,000 -$40,000 -$60,000 -$110,000 -$4,000 $19,000 $126,500 $16,500 Initial Investment PV of Inflows NPV -$100,000 $145,000 $45,000 -$70,000 $112,000 $42,000 -$80,000 $100,000 $20,000 -$60,000 $19,000 -$110,000 $16,500 -$40,000 $79,000 $126,500 $36,000 -$4,000 Initial Investment PV of Inflows NPV -$70,000 $112,000 $42,000 -$100,000 $145,000 $45,000 -$60,000 $79,000 $19,000 -$80,000 $100,000 -$110,000 -$40,000 $20,000 $126,500 $16,500 $36,000 -$4,000 IRR IRR IRR 12.00% 20.00% 16.00% 8.00% 15.00% 11.00% 16.00% 20.00% 12.00% 15.00% 11.00% 8.00% 20.00% 16.00% 15.00% 12.00% 11.00% 8.00% PI PI PI 1.25 1.60 1.45 0.90 1.32 1.15 Investment NPV 1.45 $100,000 $45,000 1.60 $170,000 $87,000 1.25 $250,000 $107,000 1.32 1.15 0.90 Investment NPV 1.60 $70,000 $42,000 1.45 $170,000 $87,000 1.32 $230,000 $106,000 1.25 1.15 0.90 WACC= Project A B C D E F с B A Ranking by NPV Project E F D 10.00% Fixed Budget = BCEAFD $250,000 Initial Investment PV of Inflows NPV A Ranking by IRR or Pl Project -$80,000 $100,000 $20,000 -$70,000 $112,000 $42,000 -$100,000 $145,000 $45,000 $36,000 $79,000 -$40,000 -$60,000 -$110,000 -$4,000 $19,000 $126,500 $16,500 Initial Investment PV of Inflows NPV -$100,000 $145,000 $45,000 -$70,000 $112,000 $42,000 -$80,000 $100,000 $20,000 -$60,000 $19,000 -$110,000 $16,500 -$40,000 $79,000 $126,500 $36,000 -$4,000 Initial Investment PV of Inflows NPV -$70,000 $112,000 $42,000 -$100,000 $145,000 $45,000 -$60,000 $79,000 $19,000 -$80,000 $100,000 -$110,000 -$40,000 $20,000 $126,500 $16,500 $36,000 -$4,000 IRR IRR IRR 12.00% 20.00% 16.00% 8.00% 15.00% 11.00% 16.00% 20.00% 12.00% 15.00% 11.00% 8.00% 20.00% 16.00% 15.00% 12.00% 11.00% 8.00% PI PI PI 1.25 1.60 1.45 0.90 1.32 1.15 Investment NPV 1.45 $100,000 $45,000 1.60 $170,000 $87,000 1.25 $250,000 $107,000 1.32 1.15 0.90 Investment NPV 1.60 $70,000 $42,000 1.45 $170,000 $87,000 1.32 $230,000 $106,000 1.25 1.15 0.90
Expert Answer:
Answer rating: 100% (QA)
Question As we can see that in the worksheet the initial investment should be considered 100000 and ... View the full answer
Related Book For
Accounting Principles
ISBN: 978-1119048503
7th Canadian Edition Volume 1
Authors: Jerry J. Weygandt, Donald E. Kieso, Paul D. Kimmel, Barbara Trenholm, Valerie Warren, Lori Novak
Posted Date:
Students also viewed these finance questions
-
Using the following data, prepare a statement of stockholders equity for the company. Paid-in capital in excess of par, common stock . . . . . . . . . . . . . . . . . . . . . . . . . . . . . ....
-
A statement of stockholders equity sometimes is described as an expanded statement of retained earnings. Why?
-
The Agricultural Genetics Company's Cash account in its general ledger reported a balance of $6,782 on May 31, 2017. The company's bank statement from Western Bank reported a balance of $6,405 on the...
-
Find a function (x, y) such that = (y, x).
-
You have borrowed $14,300 at a compound annual interest rate of 15 percent. You feel that you will be able to make annual payments of $3,000 per year on your loan. (Payments include both principal...
-
On July 1, 20Y7, Pat Glenn established Half Moon Realty. Pat completed the following transactions during the month of July: a. Opened a business bank account with a deposit of $25,000 from personal...
-
What are the three basic tax forms discussed in this section?
-
The bookkeeper for Lowell's Country Music Bar went insane and left this incomplete balance sheet. Lowell's working capital is $90,000 and its debt to assets ratio is 40 percent. Required Complete the...
-
On October 31, 2021, Sunland Company had a cash balance per books of $8,967. The bank statement on that date showed a balance of $10,168. A comparison of the statement with the Cash account revealed...
-
A farm couple are sending their three children to the market to sell 90 apples with the objective of educating them about money and numbers. Karen, the oldest, carries 50 apples; Bill, the middle...
-
In 2020, Elizabeth has a total income of $140,000, and no deductions. Suppose that she has tax credits in two categories basic personal and spousal. Suppose that her spouse has an income of $5,000....
-
Consider the following function: f(x)= sin(x) cos x Use MATLAB to do the following: a. Obtain the expression for the first derivative of the function (df/dx) b. Obtain the expression for the second...
-
Consider the following program int x%;B int main(int argc, char *argv[]) { } int y;B int* z = malloc(sizeof(int));); Please fill in the table below for possible memory segments (data, code, stack,...
-
The direct materials budget shows the following: Desired ending direct materials 19000 pounds Direct materials required for production 95000 pounds Beginning direct materials 14700 pounds The total...
-
-d Calibn 79-4 Sheet1 O E Font 12 AA A S S Student Name: Ranjana A = 6 B=3 23 Wrap Text Merge & Center- Alignment F C= 10 19 H General $-%988 Number D=6 E=4 H=8 DELL Conditional Format as Cell...
-
Live It Cruiseline offers nightly dinner cruises departing from several cities on the eastern coast of the United States including Charleston, Baltimore, and Alexandria. Dinner cruise tickets sell...
-
Sheridan Company uses a periodic inventory system and reports the following for the month of June. Date Explanation Units Unit Cost Total Cost June 1 Inventory 110 $5 $550 12 Purchase 370 6 2,220 23...
-
Find the equation of the plane passing through the points P 5,4,3 ,Q 4,3,1 and R 1,5,4
-
Jenny believes that, when the perpetual system is used, the weighted average cost per unit changes with every purchase and every sale. Do you agree or disagree with Jenny? Explain.
-
The Calgary Panthers sold 5,000 season football tickets at $80 each for its six-game home schedule. What entries should be made (a) When the tickets were sold and (b) After each game?
-
Cypress Timber Company has a December 31 fiscal year end. The following information is related to its Westerlund tract of timber land: 1. Cypress purchased a 50,000-hectare tract of timber land at...
-
Krispy Kreme Doughnuts, Inc. has franchises operating outside the U.S. and invests in derivatives to hedge its foreign currency risk. Although it tries to hedge its various positions, on December 16,...
-
Question: Ton Cremers was the director of security at Amsterdam's famous Rijks- museum and the operator of the Museum Security Network (the Network) Web site. Robert Smith, a handyman working for...
-
Question: To demonstrate the inadequacies of existing computer security systems, Cornell student Robert Morris created a computer virus. His plan, however, went awry, as plans sometimes do. He...
Study smarter with the SolutionInn App