Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Project Project 1 Project 2 Project 3 Project 4 Project 5 Project 6 Project 7 Project 8 Initial Investment -2000000 -2000000 -2000000 -2000000 -2000000 -2000000
Project | Project 1 | Project 2 | Project 3 | Project 4 | Project 5 | Project 6 | Project 7 | Project 8 | ||
Initial Investment | -2000000 | -2000000 | -2000000 | -2000000 | -2000000 | -2000000 | -2000000 | -2000000 | ||
Year 1 | 330000 | 1666000 | 0 | 160000 | 280000 | 2200000 | 1200000 | -350000 | ||
Year 2 | 330000 | 334000 | 0 | 200000 | 280000 | 900000 | -60000 | |||
Year 3 | 330000 | 165000 | 0 | 350000 | 280000 | 300000 | 60000 | |||
Year 4 | 330000 | 0 | 395000 | 280000 | 90000 | 350000 | ||||
Year 5 | 330000 | 0 | 432000 | 280000 | 70000 | 700000 | ||||
Year 6 | 330000 | 0 | 440000 | 280000 | 1200000 | |||||
Year 7 | 330000 | 0 | 442000 | 280000 | 2250000 | |||||
Year 8 | 1000000 | 0 | 444000 | 280000 | ||||||
Year 9 | 0 | 446000 | 280000 | |||||||
Year 10 | 0 | 448000 | 280000 | |||||||
Year 11 | 0 | 450000 | 280000 | |||||||
Year 12 | 0 | 451000 | 280000 | |||||||
Year 13 | 0 | 451000 | 280000 | |||||||
Year 14 | 0 | 452000 | 280000 | |||||||
Year 15 | 10000000 | -2000000 | 280000 | |||||||
Sum of cash flow Benefits | 3310000 | 2165000 | 10000000 | 3561000 | 4200000 | 2200000 | 2560000 | 4150000 | ||
Excess of cash flow over initial investment | 1310000 | 165000 | 8000000 | 1561000 | 2200000 | 200000 | 560000 | 2150000 | ||
Project | Project 1 | Project 2 | Project 3 | Project 4 | Project 5 | Project 6 | Project 7 | Project 8 | ||
Total life of investment | 8 | 3 | 15 | 15 | 15 | 1 | 5 | 7 | ||
Payback | 7 | 2 | 15 | 6 | 8 | 1 | 2 | 7 | ||
Average ROI | 20.69% | 36.08% | 33.33% | 11.87% | 14.00% | 110.00% | 25.60% | 29.64% | ||
NPVs | ||||||||||
0% | 1310000 | 165000 | 8000000 | 1561000 | 2200000 | 200000 | 560000 | 2150000 | ||
2% | 989247.4241 | 109846.8915 | 5430147.3 | 1252954.1 | 1597793.78 | 156862.7451 | 470766.4367 | 1637415.485 | ||
4% | 711368.2461 | 57409.25125 | 3552645.027 | 962034.5685 | 1113148.481 | 115384.6154 | 387112.9278 | 1194050.899 | ||
6% | 469598.2464 | 7494.105873 | 2172650.607 | 693382.3935 | 719429.7166 | 75471.69811 | 308554.5544 | 809433.3487 | ||
8% | 258371.004 | -40073.92166 | 1152417.05 | 448816.7634 | 396654.0326 | 37037.03704 | 234659.2322 | 474841.1592 | ||
10% | 73085.59005 | -85454.54545 | 393920.4937 | 228221.9512 | 129702.2618 | 0 | 165040.8877 | 182984.4106 | ||
11% | -11048.73637 | -107370.6285 | 90043.4665 | 126568.3667 | 13443.48125 | -18018.01802 | 131726.066 | 51131.01997 | ||
12% | -90077.1142 | -128793.504 | -173037.3874 | 30411.23488 | -92957.94295 | -35714.28571 | 99353.64253 | -72251.61142 | ||
14% | -234300.3483 | -170224.0365 | -599035.1793 | -146340.6269 | -280192.9641 | -70175.4386 | 37286.8409 | -296013.3096 | ||
16% | -362247.9486 | -209868.1783 | -920729.8602 | -303974.759 | -438872.2745 | -103448.2759 | -21439.21825 | -492646.3087 | ||
18% | -476157.7305 | -247837.8997 | -1164839.606 | -444457.9483 | -574358.2835 | -135593.2203 | -77076.95497 | -665831.6535 | ||
20% | -577916.6786 | -284236.1111 | -1350945.285 | -569675.4658 | -690867.6601 | -166666.6667 | -129854.6811 | -818696.9522 | ||
IRR | 10.87% | 6.31% | 11.33% | 12.33% | 11.12% | 10.00% | 15.26% | 11.41% | ||
MIRR | 10.49% | 8.41% | 11.33% | 10.65% | 10.46% | 10.00% | 11.76% | 11.18% | ||
Profitability index | 1.037 | 0.957 | 1.197 | 1.114 | 1.065 | 1.000 | 1.083 | 1.091 | ||
EAC | 13,699.46 | (34,362.54) | 51,790.22 | 30,005.20 | 17,052.45 | 0.00 | 43,537.37 | 37,586.00 |
I completed the first part of this question, I am needing assistance with the 2nd part:
Utilize various methods to determine the ranking of the projects based on the cash flows provided. Be certain to use NPV and IRR calculations in your analysis. Then, complete the same analysis with a higher discount rate using the same evaluation methods.
Why do the rankings become more stable and similar between the 2 methods with a higher discount rate? Explain with example from your work.
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