Use the format in the figure below to perform a financial analysis. Create a spreadsheet to perform the analysis and show the NPV, ROI, and year in which payback occurs. Perform a financial analysis for a project using the format provided in Figure 4-5. Assume that the projected costs and benefits for this project are spread over four years as fol- lows: Estimated costs are $200,000 in Year 1 and $30,000 each year in Years 2, 3, and 4. Estimated benefits are $0 in Year 1 and $100,000 each year in Years 2, 3, and 4. Use a 9 percent discount rate, and round the discount factors to two decimal places. Create a spreadsheet or use the business case financials template on the companion website to cal- culate and clearly display the NPV, ROI, and year in which payback occurs. In addition, write a paragraph explaining whether you would recommend investing in this project, based on your financial analysis. Discount rate 8% Assume the project is completed in Year 0 0 Costs Discount factor Discounted costs Benefits Discount factor Discounted benefits Year ROI 1 140,000 40,000 1 0.93 140,000 37,200 34,400 31,600 243,200 2 40,000 0.86 3 Total 112% Payback In Year 1 40,000 0.79 0 200,000 200,000 200,000 1 0.93 0.86 0.79 0 186,000 172,000 158,000 516,000 Discounted benefits - costs (140,000) 148,800 137,600 126,400 272,800 NPV Cumulative benefits - costs (140,000) 8,800 146,400 272,800

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

ff2

Use the format in the figure below to perform a financial analysis. Create a
spreadsheet to perform the analysis and show the NPV, ROI, and year in which
payback occurs.
+
Perform a financial analysis for a project using the format provided in Figure 4-5. Assume
that the projected costs and benefits for this project are spread over four years as fol-
lows: Estimated costs are $200,000 in Year 1 and $30,000 each year in Years 2, 3, and
4. Estimated benefits are $0 in Year 1 and $100,000 each year in Years 2, 3, and 4. Use
a 9 percent discount rate, and round the discount factors to two decimal places. Create a
spreadsheet or use the business case financials template on the companion website to cal-
culate and clearly display the NPV, ROI, and year in which payback occurs. In addition, write
a paragraph explaining whether you would recommend investing in this project, based on
your financial analysis.
Discount rate
8%
Assume the project is completed in Year 0
0
Costs
Discount factor
Discounted costs
Benefits
Discount factor
Discounted benefits
ROI
Year
2
Figure 4.5
1
140,000 40,000 40,000
1 0.93
0.86
140,000 37,200 34,400
3 Total
Discounted benefits - costs (140,000) 148,800 137,600 126,400 272,800 +NPV
Cumulative benefits - costs (140,000) 8,800 146,400 272,800
40,000
0.79
31,600 243,200
0 200,000 200,000 200,000
1 0.93
0.86
0.79
0 186,000 172,000 158,000 516,000
112%
Payback In Year 1
Transcribed Image Text:Use the format in the figure below to perform a financial analysis. Create a spreadsheet to perform the analysis and show the NPV, ROI, and year in which payback occurs. + Perform a financial analysis for a project using the format provided in Figure 4-5. Assume that the projected costs and benefits for this project are spread over four years as fol- lows: Estimated costs are $200,000 in Year 1 and $30,000 each year in Years 2, 3, and 4. Estimated benefits are $0 in Year 1 and $100,000 each year in Years 2, 3, and 4. Use a 9 percent discount rate, and round the discount factors to two decimal places. Create a spreadsheet or use the business case financials template on the companion website to cal- culate and clearly display the NPV, ROI, and year in which payback occurs. In addition, write a paragraph explaining whether you would recommend investing in this project, based on your financial analysis. Discount rate 8% Assume the project is completed in Year 0 0 Costs Discount factor Discounted costs Benefits Discount factor Discounted benefits ROI Year 2 Figure 4.5 1 140,000 40,000 40,000 1 0.93 0.86 140,000 37,200 34,400 3 Total Discounted benefits - costs (140,000) 148,800 137,600 126,400 272,800 +NPV Cumulative benefits - costs (140,000) 8,800 146,400 272,800 40,000 0.79 31,600 243,200 0 200,000 200,000 200,000 1 0.93 0.86 0.79 0 186,000 172,000 158,000 516,000 112% Payback In Year 1
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.
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