Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Problem 2. Consider the following series of cash flows: Cumulative Month Amount 0 1 2 3 4 5 6 7 8 9 10 11 12

Problem 2. Consider the following series of cash flows:
Cumulative
Month Amount 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
CF (1,000s of $) $400.00 -700 1200 600 300 -1000 -1200 -400 -300 -1000 1200 400 300 1000 -1200 -400 -300 1000 1200 400 300 -1000
What is the NPV if the MARR yields 15%? Compute your solution by two (2) methods as follows:
Example. Compute the PV month-by-month and sum those monthly results to find the NPV. I've done this for you as an example.
A. Read through the example provided in the "Example" tab. Explicitly state that you reviewed the example and understand what is happening.
B. Then, separately, use Excel's NPV function.
C. Now recompute the NPV at a MARR of 65%. I know that is awfully high, but see what happens. Comment about the difference.
D. Compute the FV at the end of month 20 at a MARR of 15%. Note I do not know of an Excel function that performs this calculation.
Example
n = 20 months
iA = 15% % per year = MARRAnnual This is an effective annual interest rate.
iM = 1.171% % per month = MARRMonthly This is an effective monthly interest rate.
Month = Cumulative 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20
Undiscounted CF = 400 -700 1200 600 300 -1000 -1200 -400 -300 -1000 1200 400 300 1000 -1200 -400 -300 1000 1200 400 300 -1000
Discount (or PW) Factors = 1 0.988421 0.976976 0.965663 0.954481 0.943429 0.932505 0.921707 0.911034 0.900485 0.890058 0.879752 0.869565 0.859496 0.849544 0.839707 0.829984 0.820373 0.810874 0.801484 0.792204
Discounted CFs = -700 1186.105 586.1853 289.6989 -954.481 -1132.11 -373.002 -276.512 -911.034 1080.582 356.0233 263.9256 869.5652 -1031.4 -339.818 -251.912 829.9837 984.4477 324.3495 240.4453 -792.204

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Students also viewed these Accounting questions