Year 1 - $1,100,000; Year 2 - 1,450,000; Year 3 - 1,300,000; Year 4 - $950,000 Y
ID: 2683755 • Letter: Y
Question
Year 1 - $1,100,000; Year 2 - 1,450,000; Year 3 - 1,300,000; Year 4 - $950,000 You have been asked to provide the NPV Analysis. Assuming that the required rate of return is 15% and the initial cost is of the machine is $3,000,000. 1 - What is the project IRR? 2 - What is the projects NPV? 3 - Should the company accept this project? Why or why not? 4 - Explain how depreciation will affect the PV of the project? 5 - Provide examples of at least one of the following as it relates to the project? a - Sunk Cost; b- Opportunity cost; c - Erosion 6 - Explain how you would conduct a scenario and sensitivity analysis of the project? Project specific risks and market risks related to the project?Explanation / Answer
What is the project’s IRR? () = 22.38%
year
Cash flow
Present factor
15%
Present value
1
1 100 000
0.8696
956522
2
1 450 000
0.7561
1096408
3
1 300 000
0.6575
854771
4
950 000
0.5718
543166
total
3450867
Initial cost
3450867
NPV
450867.00
What is the project’s NPV? (15 pts) = $450,867.00
year
Cash flow
Present factor
15%
Present value
1
1 100 000
0.8696
956522
2
1 450 000
0.7561
1096408
3
1 300 000
0.6575
854771
4
950 000
0.5718
543166
total
3450867
Initial cost
3450867
NPV
450867.00
Related Questions
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.