Week 8 Capital Budgeting Assignment – worth 200 points 1. NPV Project L costs $65,000, its expected cash inflows are $12,000 per year for 9 years, and its WACC is 9%. What is the project’s NPV? (worth...

1 answer below »

View more »
Answered Same DayMay 22, 2021

Answer To: Week 8 Capital Budgeting Assignment – worth 200 points 1. NPV Project L costs $65,000, its expected...

Sanya answered on May 24 2021
141 Votes
Week 8 Capital Budgeting Assignment – worth 200 points
1. NPV Project L costs $65,000, its expected cash inflows are $12,000 per year for 9 years, and its WACC is 9%. What is the project’s NPV? (worth 10 points)
NPV= [C
F1/(1+r)1]+ [CF2/(1+r)2]+….. [CFn/(1+r)n]- Initial Inv
= (12000/(1+.09)1 + 12000/(1+.09)2 + …….+ 12000/(1+.09)9)- 65000
= 71943-65000
= 6943
2. IRR Refer to #1. What is the project’s IRR? (worth 10 points)
Since NPV>0, IRR>WACC since IRR is the rate at which NPV is 0
IRR is calculated by hit and trial method with the formula, ra + NPVa (rb-ra)/ NPVa – NPVb where ra= lower discount rate rb= higher discount rate
Let lower discount rate be 9%; higher discoun rate be= 13%
NPV with WACC 13%=(-3420)
0.09 + [(6943*0.04)/(6943+3420)]
= 0.1168 or 11.68%
3. Payback Period Refer to #1. What is the project’s payback? (worth 10 points)
Let Payback period be x
=> 65000-(12000*x)=0
=> 65000=12000*x
=>65000/12000= x
=> 5.41667 = 5.4 years or 6 years
Capital Budgeting Criteria: Ethical Considerations Problem 1
With Mitigation:
NPV=> Annual CF= $21M for n=5 years; Initial Inv= $60M + $10M WACC= 12%
= Discounted CFs (in millions) = 18.75+ 16.74+ 14.95+ 13.35+ 11.91 = 75.7
= NPV= 5.7M
IRR> 12%
Using the formula above, let higher discount be 16% and lower discount be 12%
NPV (in millions) at 16%= 68.76-70= (-1.24)
= IRR= 0.12 + [(5.7*0.04)/(5.7-(-1.24))] = 0.12+ 0.0328 = .01528 = 15.3%
Without Mitigation:
NPV= Annual CF= $20M for n=5 years; Initial Inv= $60M WACC= 12%
= NPV= 72.1M- 60M= 12.1M
IRR>12%
Let higher discount rate be 20% and lower discount be 12%
NPV (in millions) at 20%= 59.81-60= (-0.19)
= IRR= 0.12 + [(12.1*0.08)/(12.1+0.19)]= .12 + 0.078= 0.199 or 19.9%
a. How should the environmental effects be dealt with when this project is evaluated? (worth 10 points)
The environmental damages can be treated when they actually occur. There are costs associated with environmental effects that arise contingent to their occurences. There might be additional loss of cashflows which cannot be anticipitated and fines and penalties levied by the government. Thus the company should consider legal obligations from non-mitigation.
The mitigation costs can be...
SOLUTION.PDF

Answer To This Question Is Available To Download

Related Questions & Answers

More Questions »

Submit New Assignment

Copy and Paste Your Assignment Here
April
January
February
March
April
May
June
July
August
September
October
November
December
2025
2025
2026
2027
SunMonTueWedThuFriSat
30
31
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
1
2
3
00:00
00:30
01:00
01:30
02:00
02:30
03:00
03:30
04:00
04:30
05:00
05:30
06:00
06:30
07:00
07:30
08:00
08:30
09:00
09:30
10:00
10:30
11:00
11:30
12:00
12:30
13:00
13:30
14:00
14:30
15:00
15:30
16:00
16:30
17:00
17:30
18:00
18:30
19:00
19:30
20:00
20:30
21:00
21:30
22:00
22:30
23:00
23:30