Answered step by step
Verified Expert Solution
Link Copied!

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

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

Recommended Textbook for

Banking And Finance Managing The Moral Dimension

Authors: James Lynch

1st Edition

1855731762, 978-1855731769

More Books

Students also viewed these Finance questions

Question

fscanf retums a special value EOF that stands for...

Answered: 1 week ago

Question

What does the start( ) method defined by Thread do?

Answered: 1 week ago