Assess the attractiveness of the project

Assignment Help Financial Management

Reference no: EM132063792

Year	Net Cash flow ($)	PVIF	PV ($)
1	2569000	0.865469365	2223391
2	3220000	0.749037221	2411900
3	3220000	0.648269768	2087425
4	3220000	0.561056759	1806603
5	3220000	0.485577437	1563559
6	3220000	0.420252396	1353213
7	3220000	0.363715574	1171164
8	3220000	0.314784687	1013607
9	3220000	0.272436503	877246
10	3220000	0.235785447	759229
11	3220000	0.204065081	657090
12	3220000	0.176612076	568691
13	3220000	0.152852341	492185
14	3220000	0.132289019	425971
15	3220000	0.114492093	368665
16	3220000	0.099089399	319068
17	3220000	0.085758839	276143
18	3220000	0.074221648	238994
19	3220000	0.064236563	206842
20	3220000	0.055594777	179015

PV=$18,999,999

Project Cost: $19,000,000

Internal Rate of Return: $15.54424%

Use a 4.5% higher discount rate for the RADF method

CECF Approach:

Year 1:96%	Year 11:39%
Year 2:91%	Year 12:33%
Year 3:85%	Year 13:29%
Year 4:79%	Year 14:26%
Year 5:74%	Year 15:23%
Year 6:68%	Year 16:20%
Year 7:62%	Year 17:18%
Year 8:56%	Year 18:1 5%
Year 9:50%	Year 19:13%
Year 10:45%	Year 20:12%

Other information: APR: 8.25% Equity:15% (regular Projects) Debt:48%: Equity:52%

Question

1. Using the risk adjusted discount rate, assess the attractiveness of the project.

2. Using the certainty equivalent cash flow approach, assess the attractiveness of the project.

3. Do either of the adjustments change the decision? What would you recommend to the company?

Reference no: EM132063792

Questions Cloud

What was ambroses total debt in the given year : How much new long-term debt financing will be needed in 2015? Write out your answer completely.

Spacing of the residues facing interior : Account for the spacing of the residues facing the interior.

Calculate the return on assets and asset turnover : Each company depreciates its plant assets using the straight-line approach. Calculate the Return on assets and Asset turnover

What is the net energy cost for synthesizing a molecule : Biochemistry: What is the net energy cost for synthesizing a molecule of glucose from two molecules of pyruvate?

Assess the attractiveness of the project : Do either of the adjustments change the decision? What would you recommend to the company?

What are the substrates for gluconeogenesis : Biochemistry: What are the substrates for gluconeogenesis? What role do fatty acids play in gluconeogenesis?

Cyclized haworth diagram of the ketohexose d-sorbose : Indicate which carbon in the ring is the anomeric carbon and whether your anomeric OH group is a or B configuration.

What is belyk paving cos operating cash flow : Cost of goods sold, administrative and selling expenses, and depreciation expense were $1,440,000, $436,500, and $491,500, respectively.

Which glycolytic enzyme is most affected : The inhibition of glycolysis by ethanol has been observed in isolated hepatocytes. Which glycolytic enzyme is most affected?

User Account

All Pages