Question: You have 3 projects to consider. Project A with current and projected future rate of return Discount Factor at 17%. Yr Inflows Outflows Netflow Discounted
You have 3 projects to consider.
Project A with current and projected future rate of return
Discount Factor at 17%.
| Yr | Inflows | Outflows | Netflow | Discounted netflow | Discounted rate |
| 0 |
| -$450,000 | -$450,000 | -$450,000 | 1.0000 |
| 1 | $150,000 |
| $150,000 | $128,205 | 0.8547 |
| 2 | $150,000 |
| $150,000 | $109,577 | 0.7305 |
| 3 | $150,000 |
| $150,000 | $93,656 | 0.6244 |
| 4 | $150,000 |
| $150,000 | $80,048 | 0.5337 |
| 5 | $150,000 |
| $150,000 | $68,417 | 0.4561 |
Project B with current and projected future rate of return
Discount Factor 17%
| Yr | Inflows | Outflows | Netflow | Discounted netflow | Discounted rate |
| 0 |
| -$400,000 | -$400,000 | -$400,000 | 1.0000 |
| 1 | $0 |
| $0 | $0 | 0.8547 |
| 2 | $50,000 |
| $50,000 | $36,526 | 0.7305 |
| 3 | $200,000 |
| $200,000 | $124,874 | 0.6244 |
| 4 | $300,000 |
| $300,000 | $160,095 | 0.5337 |
| 5 | $200,000 |
| $200,000 | $91,222 | 0.4561 |
Project C: with current and projected future rate of return
Discount Factor 17%
| Yr | Inflows | Outflows | Netflow | Discounted netflow | Discounted rate |
| 0 |
| -$105,250 | -$105,250 | -$105,250 | 1.0000 |
| 1 | $25,000 |
| $25,000 | $21,368 | 0.8547 |
| 2 | $25,000 |
| $25,000 | $18,263 | 0.7305 |
| 3 | $25,000 |
| $25,000 | $15,609 | 0.6244 |
| 4 | $25,000 |
| $25,000 | $13,341 | 0.5337 |
answer the following questions.
| 1. | Project A NPV. You do not include the initial $XXXXX cost as one of the values, because the payment occurs at the beginning of the first period is $29,902 | |
| 2. | the highest project is A. | |
| 3. | Project C NPV. You include the initial $XXXXX cost as one of the values, because the payment occurs at the end of the first period is not $18,180 | |
| 4. | Project B NPV. You do not include the initial $XXXXX cost as one of the values, because the payment occurs at the beginning of the first period is $13,717 | |
| 5. | Project B NPV. You include the initial $XXXXX cost as one of the values, because the payment occurs at the end of the first period is $10,869 | |
| 6. | Project C NPV. You do not include the initial $XXXXX cost as one of the values, because the payment occurs at the beginning of the first period is -$21,271 | |
| 7. | Project A NPV. You include the initial $XXXXX cost as one of the values, because the payment occurs at the end of the first period is $26,557 |
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
