Answered step by step
Verified Expert Solution
Question
1 Approved Answer
A task force of capital budgeting analysts at Morrison Ltd. collected the folilowing data conceming the driling and production of known petroleum reserves at an
A task force of capital budgeting analysts at Morrison Ltd. collected the folilowing data conceming the driling and production of known petroleum reserves at an offshore location: Table 6-4.(Use appropriate factoris) from the table provided. Round the PV factors to 4 $6,200,000 Investment in rigging equipment and related personnel costs required to pump the oil Net increase in inventory and receivables associated with the drilling and production of the reserves. Assume this investment will be recovered at the end of the project 1.120,000 Net cash inflow from operations for the expected Ide of the reserves, by year: 2016 2017 2018 1,920,000 3520,000 1.620,000 1,110,000 Salvage value of machinery and equipment at the end of the welr's productive life Cost of capital 10% a. Caiculate the net present value of the proposed investment in the drilling and production operation. Assume that the investment will be made at the baginning of 2016, and the net cash inflows from operations will be received in a lump sum at the end of each year ignore income taxes). b. What ill the intermal rate of return on this investment be relative to the cost of capital? c. Differences between estimates made by thc t sk ce and actual es its would have an effect on he tual te o tum on the p ect For each cstmate state the effect on the al R the estimate tu ns out to be less than the actual amount naly chie e Estimete Eect ifestimate is less than actualt nan nd cated han cost ActualNPV and ROI wil be Annual cash infiows Atual NPV and ROI will be Actual NPV and ROI will be Cost of capital nd cated TABLE 6.4 FACTORS FOR CALCULATING THE PRESENT VALUE OF $1 Discount Rat No. of Periods 20% 2% 0.980 0.9615 0.9434 0.9259 0.9091 0.8929 0.8772 0.8621 0.8475 0.8333 0.961 0.9246 0.8900 0.8573 0.8264 0.7972 0.7695 0.7432 0.7182 0.6944 0.942 0.8890 0.8396 0.7938 0.7513 0.7118 0.6750 0.6407 0.6086 0.5787 0.924 0.8548 0.7921 0.7350 0.6830 0.6355 0.5921 0.5523 0.5158 0.4823 0.906 0.8219 0.7473 0.6806 0.6209 0.5674 0.5194 0.4761 0.4371 0.4019 0.888 0.7903 0.7050 0.6302 0.5645 0.5066 0.4556 0.4104 0.3704 0.3349 0.871 0.7599 0.6651 0.5835 0.5132 0.4523 0.3996 0.3538 0.3139 0.2791 0.853 0.7307 0.6274 0.5403 0.4665 0.4039 0.3506 0.3050 0.2660 0.2326 0.8370.7026 0.5919 0.5002 0.4241 0.3606 0.3075 0.2630 0.2255 0.1938 0.820 0.6756 0.5584 0.4632 0.3855 0.3220 0.2697 0.2267 0.1911 0.1615 0.804 0.6496 0.5268 0.4289 0.3505 0.2875 0.2366 0.1954 0.1619 0.1346 0.788 0.6246 0.4970 0.3971 0.3186 0.2567 0.2076 0.1685 0.1372 0.1122 0.773 0.6006 0.4688 0.3677 0.2897 0.2292 0.1821 0.1452 0.1163 0.0935 0.758 0.5775 0.4423 0.3405 0.2633 0.2046 0.1597 0.1252 0.0985 0.0779 0.743 0.5553 0.4173 0.3152 0.2394 0.1827 0.1401 0.1079 0.0835 0.0649 0.728 0.5339 0.3936 0.2919 0.2176 0.1631 0.1229 0.0930 0.0708 0.0541 0.714 0.5134 0.3714 0.2703 0.1978 0.1456 0.1078 0.0802 0.0600 0.0451 0.700 0.4936 0.3503 0.2502 0.1799 0.1300 0.0946 0.0691 0.0508 0.0376 0.686 0.4746 0.3305 0.2317 0.1635 0.1161 0.0829 0.0596 0.0431 0.0313 0.673 0.4564 0.3118 0.2145 0.1486 0.1037 0.0728 0.0514 0.0365 0.0261 0.660 0.4388 0.2942 0.1987 0.1351 0.0926 0.0638 0.0443 0.0309 0.0217 0.6470.4220 0.2775 0.1839 0.1228 0.0826 0.0560 0.0382 0.0262 0.018 0.634 0.4057 0.2618 0.1703 0.1117 0.0738 0.0491 0.0329 0.0222 0.0151 0.622 0.3901 0.2470 0.1577 0.1015 0.0659 0.0431 0.0284 0.0188 0.0126 0.610 0.3751 0.2330 0.1460 0.0923 0.0588 0.0378 0.0245 0.0160 0.0105 0.552 0.3083 0.1741 0.0994 0.0573 0.0334 0.0196 0.0116 0.0070 0.0042 0.500 0.2534 0.1301 0.0676 0.0356 0.0189 0.0102 0.0055 0.0030 0.0017 0.453 0.2083 0.0972 0.0460 0.0221 0.0107 0.0053 0.0026 0.0013 0.0007 0.410 0.1712 0.0727 0.0313 0.0137 0.0061 0.0027 0.0013 0.0006 0.0003 0.372 0.1407 0.0543 0.0213 0.0085 0.0035 0.0014 0.0006 0.0003 0.0001 a% 6% 8% 10% 12% 14% 16% 18% 4 6 10 12 13 14 15 16 17 18 19 20 21 24 25 35 40 45
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started