3. If the operating cost is 20% HIGHER in each project year, what is the CHANGE in the IRR for the project? a. -3.8 b. -6.7 C. -9.5 d. -12.4

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
icon
Concept explainers
Topic Video
Question
Years
Revenue
Cash Expense
Book
Depreciation
Book Income
Pre-Tax
Book Tax at
32%
After Tax Book
Income
Financial
Measures
Profit Margin
%
Net Assets
ROA %
Cashflow
Revenue
Cash Expense
Tax
Depreciation
Pretax Income
Tax at 32%
After Tax
Income
After Tax
Cashflow
Cumulative
Cashflow
Payback
Period
Present Worth
10
PW12
PW15
IRR
PV Index(15)
Facility Cost
Income Tax
Rate
0
C. -9.5
d. -12.4
$ 100,000.00
2.2 Years
91740.92679
0.395702526
1
0.684350818
$ 100,000.00
32%
$30,000.00
$100,000.00 $120,000.00 $140,000.00 $150,000.00 $150,000.00
$50,000.00 $60,000.00 $70,000.00 $75,000.00 $75,000.00
2
$20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00
$0.20
$20,400.00 $27,200.00
$0.26
$9,600.00 $12,800.00 $16,000.00 $17,600.00 $17,600.00
$20,400.00
($100,000.00) $40,400.00 $51,040.00
($100,000.00) -$59,600.00 -$8,560.00
$40,000.00 $50,000.00 $55,000.00 $55,000.00
$0.23
3
$0.45
$36,727.27
$80,000.00 $60,000.00 $40,000.00 $20,000.00
$0.85
$1.87
4
$19,040.00
5
$34,000.00 $37,400.00
$0.24
$42,181.82
$0.25
$100,000.00 $120,000.00 $140,000.00 $150,000.00 $150,000.00
$50,000.00 $60,000.00 $70,000.00 $75,000.00 $75,000.00
$20,000.00 $32,000.00 $19,000.00 $12,000.00 $17,000.00
$30,000.00 $28,000.00 $51,000.00 $63,000.00 $58,000.00
$9,600.00 $8,960.00 $16,320.00 $20,160.00 $18,560.00
$37,400.00
$40,330.58 $37,456.46 $35,044.80
81845.95094 $36,071.43 $40,688.78 $38,208.36 $34,851.81 $32,025.57
68435.08185 $35,130.43 $38,593.57 $35,295.47 $31,354.95 $28,060.65
$0.25
$0.00
#DIV/0!
$34,680.00 $42,840.00 $39,440.00
$53,680.00 $54,840.00 $56,440.00
$45,120.00 $99,960.00 $156,400.00
3. If the operating cost is 20% HIGHER in each project year, what is the CHANGE in the IRR for the project?
-3.8
a.
b. -6.7
Transcribed Image Text:Years Revenue Cash Expense Book Depreciation Book Income Pre-Tax Book Tax at 32% After Tax Book Income Financial Measures Profit Margin % Net Assets ROA % Cashflow Revenue Cash Expense Tax Depreciation Pretax Income Tax at 32% After Tax Income After Tax Cashflow Cumulative Cashflow Payback Period Present Worth 10 PW12 PW15 IRR PV Index(15) Facility Cost Income Tax Rate 0 C. -9.5 d. -12.4 $ 100,000.00 2.2 Years 91740.92679 0.395702526 1 0.684350818 $ 100,000.00 32% $30,000.00 $100,000.00 $120,000.00 $140,000.00 $150,000.00 $150,000.00 $50,000.00 $60,000.00 $70,000.00 $75,000.00 $75,000.00 2 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $20,000.00 $0.20 $20,400.00 $27,200.00 $0.26 $9,600.00 $12,800.00 $16,000.00 $17,600.00 $17,600.00 $20,400.00 ($100,000.00) $40,400.00 $51,040.00 ($100,000.00) -$59,600.00 -$8,560.00 $40,000.00 $50,000.00 $55,000.00 $55,000.00 $0.23 3 $0.45 $36,727.27 $80,000.00 $60,000.00 $40,000.00 $20,000.00 $0.85 $1.87 4 $19,040.00 5 $34,000.00 $37,400.00 $0.24 $42,181.82 $0.25 $100,000.00 $120,000.00 $140,000.00 $150,000.00 $150,000.00 $50,000.00 $60,000.00 $70,000.00 $75,000.00 $75,000.00 $20,000.00 $32,000.00 $19,000.00 $12,000.00 $17,000.00 $30,000.00 $28,000.00 $51,000.00 $63,000.00 $58,000.00 $9,600.00 $8,960.00 $16,320.00 $20,160.00 $18,560.00 $37,400.00 $40,330.58 $37,456.46 $35,044.80 81845.95094 $36,071.43 $40,688.78 $38,208.36 $34,851.81 $32,025.57 68435.08185 $35,130.43 $38,593.57 $35,295.47 $31,354.95 $28,060.65 $0.25 $0.00 #DIV/0! $34,680.00 $42,840.00 $39,440.00 $53,680.00 $54,840.00 $56,440.00 $45,120.00 $99,960.00 $156,400.00 3. If the operating cost is 20% HIGHER in each project year, what is the CHANGE in the IRR for the project? -3.8 a. b. -6.7
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Knowledge Booster
Capital Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education