The Ross brothers are adding new manufacturing equipment to thier businesses.
All in costs of the assets will be 15 million.
The cost to finance the project will be 10 %
They are expecting a negative cash flow in year one of one million.
Year 2 the expected after tax cash flow is 6 million.
Year 3 the expected after tax cash flow 5.5 million
Year 4 the expected after tax cash flow 4 million
Year 5 the expected after tax cash flow 7 million
Calculate the MPV and RRI and the payback and profitability of the project.
NPV | 0.26 |
IRR | 10.54% |
Payback | 4.07 |
Profitability Index | 1.02 |
WORKINGS
The cash flows are as below
Year | cash flows (Million $) | Cumulative CF |
0 | -15 | -15 |
1 | -1 | -16 |
2 | 6 | -10 |
3 | 5.5 | -4.5 |
4 | 4 | -0.5 |
5 | 7 | 6.5 |
Payback = Year in which Cumulative CF is last negative -(Last
negative cumulative CF/ CF of next year
Get Answers For Free
Most questions answered within 1 hours.