Sensitivity analysis: Boulder Creek Industries Boulder Creek Industries is considering an investment in equipment based on the following estimates Cost of equipment $3,000,000 Residual value 200,000 Useful life 10 years a. Determine the net present value of the equipment, assuming a desired rate of return of 12 and annual net cash flow of sac0,000. Use the present voluntatiet appearing in Exhibit 2 and 5 of this chapter Net present value 1,584,573 X b. Determine the net present value of the equipment, assuming a desired rate of return of 12% and annual net cash flows of $400,000, 6600,000, and 100,000 UI the present value tables (Exhibit 2 and 5) provided in the chapter in determining your answer. If required, use the minus sign to indicate negativne present value Annual Net Cash Flow $400,000 $600,000 $800,000 Net present value -675,516 x 454,528 x 1,584,573 X c. Determine the net present value of the equipment, assuming a desired rate of return of 15% and annual net cash flows of $400,000, 5500,000, and $800,000. Us the present value tables (Exhibit 2 and 5) provided in the chapter in determining your answer. If required, use the minus sign to indicate a negative net prudent valu Annual Net Cash Flow $400,000 $600,000 $800,000 Net present value -943,056 X 60,698 X $ 1,064,452 x d. Determine the minimum annual net cash flow necessary to generate a positive net present value, assuming a desired rate of return of 12. Round to the nearest dollar. Annual Net Cash Flow 5 519,575 e. Boulder Creek industries wish to invest in an equipment and the projections for the same is as follows: Net cash Inflow $400,000 $600,000 $800,000 Net present value ($675,600) $454,400 $1,584,400 Based on the above information, when Boulder Creek Industries accepts the project? Previous (a) If the net cash flow is $600,000 Annual Net Cash Flow the minus sign to he.cata a nevet pretent $400,000 $600,000 $800,000 Net present value -943,056 x 60,698 x 1,064,452 X d. Determine the minimum annual net cash flow necessary to generate a positive net present value,aming desired rate of return of 13 Round to the nearest dollar, Annual Net Cash Flow 519,575 e. Boulder Creek Industries wish to invest in an equipment and the projections for the same is as follows: Net cash inflow $400,000 $600,000 $300,000 Net present value (5675,600) $454,400 $1,554,400 Based on the above information, when Boulder Creek Industries accepts the project? (a) If the net cash flow is $600,000 (b) If the net cash flow is $800,000 (c) If the net cash flow is $400,000 (d) Both S600,000 and $800,000 net cash flow. x Boulder Creek industries with to make a new Investment in the equipment. Identify the statement that related to the investment decision (a) The net present Value should be positive for the investment. (b) Rate of return and its relationship to the net present value. (c) Net cash inflows out of the investment (d) All the above
