A one period investment requires an outlay of 100 today and will generate $120 a year later. The required rate of return for the investment is 10%.
1 |
year | cash flow |
|
0 |
?? |
|
1 |
?? |
|
||
|
Discount rate |
?? |
|
||
a |
npv |
?? |
|
||
b |
IRR |
?? |
|
||
c |
comment |
?? |
An investment requires an outlay of $100,000 today. Cash inflow from the investment are expected to be $40,000 per year at the end of year 4, 5, 6, 7, and 8. You require a 20% rate of return on this type of investment. Answer the following questions:
a | Discount rate |
?? |
year | cash flow | |
0 |
?? |
|
1 |
?? |
|
2 |
?? |
|
3 |
?? |
|
4 |
?? |
|
5 |
?? |
|
6 |
?? |
|
7 |
?? |
|
8 |
?? |
|
b | npv |
?? |
c | IRR |
?? |
d | payback perioe |
?? |
e | yes or no? |
why? |
Answer the following questions:
|
discount rate |
?? |
|||
|
|||||
net investment |
year |
cash flow |
|||
Net investment |
?? |
0 |
?? |
||
Plus: chg in nwc |
?? |
1 |
?? |
||
net Investment |
?? |
2 |
?? |
||
3 |
?? |
||||
salvage value |
?? |
4 |
?? |
||
depr |
?? |
5 |
?? |
||
6 |
?? |
||||
Net cash flow |
7 |
?? |
|||
revenue |
?? |
8 |
?? |
||
less: draw by bank |
?? |
9 |
?? |
||
less:lease |
?? |
10 |
?? |
||
less: oper cost |
?? |
11 |
?? |
||
less: depr |
?? |
12 |
?? |
||
earning before tax |
?? |
13 |
?? |
||
less tax |
?? |
14 |
?? |
||
earning after tax |
?? |
15 |
?? |
||
plus: depr |
?? |
16 |
?? |
||
net cash flow |
?? |
17 |
?? |
||
18 |
?? |
||||
project cash flow |
19 |
?? |
|||
net investment |
?? |
20 |
?? |
||
net cash flow |
?? |
||||
year 1-19 |
?? |
||||
NPV |
?? |
||||
year 20 | |||||
cash flow |
?? |
profitability index |
?? |
||
from salvage sale |
?? |
||||
from net working capital |
?? |
IRR |
?? |
||
less: tax of salvage |
?? |
||||
total |
?? |
yes / no |
?? |