Project 1 Project 2 Period Costs Revenues Net Cum Discount Costs Revenues Net Cum Discount 0...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Project 1 Project 2 Period Costs Revenues Net Cum Discount Costs Revenues Net Cum Discount 0 $400,000 1 $30,000 $90,000 2 3 $32,000 $34,000 5 $38,000 6 -$400,000 -$400,000 $60,000 -$340,000 $92,000 $60,000 -$280,000 $94,000 $60,000 4 $36,000 $96,000 $60,000 $98,000 $60,000 $40,000 $100,000 $60,000 -$220,000 -$160,000 -$100,000 -$40,000 7 $42,000 $102,000 $60,000 $20,000 8 $44,000 $104,000 9 $46,000 $106,000 10 $48,000 $108,000 11 $100,000 $60,000 12 $30,000 $100,000 $60,000 $80,000 $60,000 $140,000 $60,000 $200,000 -$40,000 $160,000 $70,000 $230,000 13 $33,000 $105,000 $72,000 $302,000 14 $36,000 $110,000 $74,000 $376,000 $10,000 $200,000 $10,000 $10,000 $10,000 $65,000 $10,000 $60,000 $50,000 $30,000 $10,000 $55,000 $45,000 $75,000 $10,000 $50,000 $40,000 $115,000 $10,000 $45,000 $35,000 $150,000 $10,000 $40,000 $30,000 $180,000 $10,000 $35,000 $25,000 $205,000 $200,000 $30,000 -$170,000 $10,000 $75,000 $65,000 $100,000 $10,000 $70,000 $60,000 $160,000 $10,000 $65,000 $55,000 $215,000 $60,000 -$200,000 -$200,000 $75,000 $65,000 -$135,000 $70,000 $60,000 -$75,000 $55,000 -$20,000 Module 8 Exercises 4 Use the dataset in this workbook Hint: Keep all responses and all work for this question on the same worksheet. a. Compute the net cash and payback period for each investment. Estimate payback within the nearest month b. What is the net present value at interest rates of 2%, 5%, and 10% (Hint - create a dashboard and insert columns and rows as needed and answer in an answer box) c. Use the Excel formula to compute the internal rate of return for each project (Hint - Show the work and insert answers in an answer box) $35,000 d. Verify the internal rate of return for each project, using Solver $50,000 $265,000 e. For Project 2, by how much must the initial cost increase to make the internal rate of return equal to 5%. Use a scroll bar. 15 $39,000 $115,000 $76,000 $452,000 $10,000 $55,000 $45,000 $310,000 16 $42,000 $120,000 $78,000 $530,000 $10,000 $50,000 $40,000 $350,000 f. Repeat "e" using Solver 17 $45,000 $125,000 $80,000 $610,000 $10,000 $45,000 $35,000 $385,000 18 $48,000 $130,000 $82,000 $692,000 $10,000 $40,000 19 $51,000 $135,000 $84,000 20 $54,000 $140,000 $86,000 $776,000 $862,000 $10,000 $35,000 $30,000 $415,000 $25,000 $440,000 $200,000 $30,000 -$170,000 $270,000 21 $57,000 $145,000 $88,000 $950,000 $10,000 $75,000 $65,000 $335,000 22 $60,000 $150,000 $90,000 $1,040,000 $10,000 $60,000 $50,000 $385,000 23 $63,000 $155,000 $92,000 $1,132,000 $10,000 $45,000 $35,000 $420,000 24 $66,000 $160,000 $94,000 $1,226,000 $10,000 25 $69,000 $165,000 $1,583,000 $2,905,000 $96,000 $1,322,000 $30,000 $20,000 $440,000 $10,000 $15,000 $5,000 $445,000 $830,000 $1,275,000 NPV 2% $908,665 NPV 2% $337,458.10 5% $511,175.71 5% $225,869.47 10% $161,189.50 10% $114,627.91 IRR 15% IRR 21% Project 1 Project 2 Period Costs Revenues Net Cum Discount Costs Revenues Net Cum Discount 0 $400,000 1 $30,000 $90,000 2 3 $32,000 $34,000 5 $38,000 6 -$400,000 -$400,000 $60,000 -$340,000 $92,000 $60,000 -$280,000 $94,000 $60,000 4 $36,000 $96,000 $60,000 $98,000 $60,000 $40,000 $100,000 $60,000 -$220,000 -$160,000 -$100,000 -$40,000 7 $42,000 $102,000 $60,000 $20,000 8 $44,000 $104,000 9 $46,000 $106,000 10 $48,000 $108,000 11 $100,000 $60,000 12 $30,000 $100,000 $60,000 $80,000 $60,000 $140,000 $60,000 $200,000 -$40,000 $160,000 $70,000 $230,000 13 $33,000 $105,000 $72,000 $302,000 14 $36,000 $110,000 $74,000 $376,000 $10,000 $200,000 $10,000 $10,000 $10,000 $65,000 $10,000 $60,000 $50,000 $30,000 $10,000 $55,000 $45,000 $75,000 $10,000 $50,000 $40,000 $115,000 $10,000 $45,000 $35,000 $150,000 $10,000 $40,000 $30,000 $180,000 $10,000 $35,000 $25,000 $205,000 $200,000 $30,000 -$170,000 $10,000 $75,000 $65,000 $100,000 $10,000 $70,000 $60,000 $160,000 $10,000 $65,000 $55,000 $215,000 $60,000 -$200,000 -$200,000 $75,000 $65,000 -$135,000 $70,000 $60,000 -$75,000 $55,000 -$20,000 Module 8 Exercises 4 Use the dataset in this workbook Hint: Keep all responses and all work for this question on the same worksheet. a. Compute the net cash and payback period for each investment. Estimate payback within the nearest month b. What is the net present value at interest rates of 2%, 5%, and 10% (Hint - create a dashboard and insert columns and rows as needed and answer in an answer box) c. Use the Excel formula to compute the internal rate of return for each project (Hint - Show the work and insert answers in an answer box) $35,000 d. Verify the internal rate of return for each project, using Solver $50,000 $265,000 e. For Project 2, by how much must the initial cost increase to make the internal rate of return equal to 5%. Use a scroll bar. 15 $39,000 $115,000 $76,000 $452,000 $10,000 $55,000 $45,000 $310,000 16 $42,000 $120,000 $78,000 $530,000 $10,000 $50,000 $40,000 $350,000 f. Repeat "e" using Solver 17 $45,000 $125,000 $80,000 $610,000 $10,000 $45,000 $35,000 $385,000 18 $48,000 $130,000 $82,000 $692,000 $10,000 $40,000 19 $51,000 $135,000 $84,000 20 $54,000 $140,000 $86,000 $776,000 $862,000 $10,000 $35,000 $30,000 $415,000 $25,000 $440,000 $200,000 $30,000 -$170,000 $270,000 21 $57,000 $145,000 $88,000 $950,000 $10,000 $75,000 $65,000 $335,000 22 $60,000 $150,000 $90,000 $1,040,000 $10,000 $60,000 $50,000 $385,000 23 $63,000 $155,000 $92,000 $1,132,000 $10,000 $45,000 $35,000 $420,000 24 $66,000 $160,000 $94,000 $1,226,000 $10,000 25 $69,000 $165,000 $1,583,000 $2,905,000 $96,000 $1,322,000 $30,000 $20,000 $440,000 $10,000 $15,000 $5,000 $445,000 $830,000 $1,275,000 NPV 2% $908,665 NPV 2% $337,458.10 5% $511,175.71 5% $225,869.47 10% $161,189.50 10% $114,627.91 IRR 15% IRR 21%
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
This assignment requires you to complete the 2022 tax reporting for a fictional woman named Anna Smith. Question 1 T1 - step 4 - line 66 This is Anna's taxable income Answer: Question 2 T1 - step...
-
My question is how to write the code in WareHouse.java This is WareHouse.java package warehouse; /* * * This class implements a warehouse on a Hash Table like structure, * where each entry of the...
-
Which of the following is not true regarding a promissory note? a. Promissory notes may not be transferred to another party by endorsement. b. Promissory notes may be sold to another party. c....
-
The following data give the weights (in pounds) lost by 15 members of a health club at the end of 2 months after joining the club. a. Compute the values of the three quartiles and the interquartile...
-
Explain the differences between open- and closed-ended funds, including a description of four types of open-ended investment vehicles.
-
Tamarack Company purchased a plant from one of its suppliers. The \(\$ 1,000,000\) purchase price included the land, a building, and factory machinery. Tamarack also paid \(\$ 6,000\) in legal fees...
-
The manager of the Petroco Service Station wants to forecast the demand for unleaded gasoline next month so that the proper number of gallons can be ordered from the distributor. The owner has...
-
1. A and B are independent events with P(B) = 0.56 and P(A | B) = 0.60, then P A is? 2. When P A = 0.40 and P B = 0.55 and P A B = 0.25, then P(A | B) is? 3. What is the probability of complement of...
-
Using the format provided below (noticing the previous month's transactions resulted in the total shown below) Assets Cash Cleaning Supplies $2,100 + $1,700 + Cleaning Equipment $8,500 Liabilities...
-
In algebra, a quadratic or 'square' equation is any equation that can be written as , where x represents an unknown value while a, b, and c represent the known coefficients of the equation where a #...
-
Define the concept of Organizational Behavior and Identify and explain the three key levels of analysis in OB.
-
Alexandra bought a 7-year bond at a 7.50% discount to its par value of $1,000 three years ago. The bond has a 4.70% coupon rate payable semiannually. What was her effective annual rate of return if...
-
Why should bond investors be cautious when relying on yield to maturity? Is it an accurate measure of rate of return for investors who might not hold their bonds to maturity?
-
A simple loan with a present value of $5500 will be paid off in 5 years. If the interest rate is 7% what will the future payment be?
-
In recent years, Google has been under major scrutiny for gender discrimination, and the Department of Labor is investigating Google for a potential gender pay gap. Also, Silicon Valley has been...
-
A stock has had returns of 8 percent, 26 percent, 14 percent, 17 percent, 31 percent, and 1 percent over the last six years. What are the arithmetic and geometric average returns for the stock?
-
Selected operating data for Oakbrook Company in four independent situations are shown below. Required Fill in the blanks for each independent situation. Show your calculations. A $300,000 B $ C. $ e....
-
During a recent six-month period, Wade Corporation had the following monthly production volume and total monthly maintenance expense: Required Assume that all volumes are in the relevant range. a....
-
Harrison Company has accumulated the following total manufacturing overhead costs for two levels of activity (within the relevant range): The total overhead cost includes variable, fixed, and mixed...
Study smarter with the SolutionInn App