24/quezes/231190/take Suppose the capital budget in the lecture example worksheet in SWIKI REFERENCES/ .es/capital-buductios:and-cash-flow the lectures? module. Item id-9a89e79029890549795763465862267 Video 611 was $100,000. What is the NPV of the best projects? Click here Minile Preview Par 10 > of 10 0 C 200M + WACC= 10.00% Fixed Budget $250,000 Project Initial Investment PV of Inflows NPV IRR A $80,000 $100,000 $20,000 B $70,000 $112.000 $42,000 $100,000 $145,000 545,000 D -540,000 $36,000 $4,000 $60,000 $79,000 $19,000 F -$110,000 $126,500 $16,500 PI 12.00% 20.00% 16.00 BOON 15.00% 11.00% 1.25 1.60 1.45 0.90 1.32 115 Ranking by NPV Project Initial Investment PV of inflows NPV IRR -$100,000 $145,000 $45,000 D -$70,000 5112,000 542,000 $80,000 $100,000 $20,000 E 560,000 $79,000 $19,000 5110,000 $126,500 516,500 D $40,000 $36.000 $4,000 16.00 20.00% 12.00% 15.00% 13.00 8.00% 1:45 1.60 1.25 1.12 1015 0.90 Investment NPV $100,000 545,000 $120,000 $87,000 $250.000 $107.000 Ranking by or PL Project Initial investment PV of inflows NPV IRR B $70,000 $112.000 542,000 $100,000 $145,000 545.000 E $60,000 $79,000 $19,000 S80,000 $100,000 520.000 3110,000 $126,500 S16,500 D $40,000 $36.000 -$4,000 PI 20.00% 16.00 15 DON 12.00 11.00% 5.00% 1.00 1:45 132 13 11 Investment NV 520,000 $42.000 $170,000 $87,000 $230,000 3106,000 0.00 24/quezes/231190/take Suppose the capital budget in the lecture example worksheet in SWIKI REFERENCES/ .es/capital-buductios:and-cash-flow the lectures? module. Item id-9a89e79029890549795763465862267 Video 611 was $100,000. What is the NPV of the best projects? Click here Minile Preview Par 10 > of 10 0 C 200M + WACC= 10.00% Fixed Budget $250,000 Project Initial Investment PV of Inflows NPV IRR A $80,000 $100,000 $20,000 B $70,000 $112.000 $42,000 $100,000 $145,000 545,000 D -540,000 $36,000 $4,000 $60,000 $79,000 $19,000 F -$110,000 $126,500 $16,500 PI 12.00% 20.00% 16.00 BOON 15.00% 11.00% 1.25 1.60 1.45 0.90 1.32 115 Ranking by NPV Project Initial Investment PV of inflows NPV IRR -$100,000 $145,000 $45,000 D -$70,000 5112,000 542,000 $80,000 $100,000 $20,000 E 560,000 $79,000 $19,000 5110,000 $126,500 516,500 D $40,000 $36.000 $4,000 16.00 20.00% 12.00% 15.00% 13.00 8.00% 1:45 1.60 1.25 1.12 1015 0.90 Investment NPV $100,000 545,000 $120,000 $87,000 $250.000 $107.000 Ranking by or PL Project Initial investment PV of inflows NPV IRR B $70,000 $112.000 542,000 $100,000 $145,000 545.000 E $60,000 $79,000 $19,000 S80,000 $100,000 520.000 3110,000 $126,500 S16,500 D $40,000 $36.000 -$4,000 PI 20.00% 16.00 15 DON 12.00 11.00% 5.00% 1.00 1:45 132 13 11 Investment NV 520,000 $42.000 $170,000 $87,000 $230,000 3106,000 0.00
