School Work

Case Study

Description
GEI
Categories
Published
of 6
All materials on our website are shared by users. If you have any questions about copyright issues, please report us to resolve them. We are always happy to assist you.
Related Documents
Share
Transcript
  bài 1 Comparison of Project Cash Flows * ($ thousands) Project A Type of Cash Flow012Investment($10,000)- -  Revenue- 21,000$ -  Operating- 11,000$ -  Payback period  1 Average annual after-tax profits 6,000 Required investment 10,000The accounting return on investment.1 Internal rate of return 1 NPV (WACC = 10%) (909) NPV (WACC = 35%) (2,593) Project B Type of Cash Flow012Investment($10,000)00Revenue0$15,000$17,000Operating05,8337,833 Payback period 1.09 Average annual after-tax profits 5,500 Required investment 10,000 The accounting return on investment.0.55  Internal rate of return 1.10  NPV (WACC = 10%) 5909.66942 NPV (WACC = 35%) 1820.27435 Project C Type of Cash Flow012Investment($10,000)00Revenue0$10,000$11,000Operating05,5554,889 Payback period 1.91 Average annual after-tax profits 5,000.20 Required investment 10,000.00The accounting return on investment.0.50002 Year YearYear  Internal rate of return 1.50006 NPV (WACC = 10%) 9944.06461 NPV (WACC = 35%) 2516.73525 Project D Type of Cash Flow012Investment($10,000)00Revenue0$30,000$10,000Operating015,5555,555 Payback period 0.69 Average annual after-tax profits 4,333.60 Required investment 10,000.00The accounting return on investment.0.43336 Internal rate of return 1.30008 NPV (WACC = 10%) 8892.52442 NPV (WACC = 35%) 4268.05365 Bài 2 Electronics Unlimited 0123 Đầu tư tại thời điểm 0 Máy móc thiết bị -500000 Vốn lưu động ròng tăng thêm -2700000-3510000-3510000-2340000Cash FlowTotal sales100000001300000013000000 Cost of sales 600000078000007800000 Administrative expenses 235000030550003055000 Chi phí giới thiệu 200000Depreciation100000100000100000EBIT135000020450002045000Taxes (40%)540000818000818000NOPAT81000012270001227000 Cộng khấu hao 100000100000100000 Dòng tiền hoạt động 91000013270001327000 Dòng tiền cuối dự án Thu hồi vốn lưu độngTổng dòng tiền cuối dự ánDòng tiền dự kiến -3200000-2600000-2183000-1013000WACC20% Year Year  NPV(2,094,717.72)IRR11% nên chọn dự án vì NPV dương Câu 3: 0tInvestment-110000PV of Cash Flow210000PV of Project100000Câu 40123 Cost  1967196819691970Invesment-100-200-200-200SalesOperating CostYearYear  3- - - 300030$30,00015,555  
We Need Your Support
Thank you for visiting our website and your interest in our free products and services. We are nonprofit website to share and download documents. To the running of this website, we need your help to support us.

Thanks to everyone for your continued support.

No, Thanks