Your firm is trying to invest in a Project A for planning horizon of 5 years. The initial investment and initial revenue are RM300, 000 and RM10, 000 respectively. The cost for first year including renovation of building (RM5, 000), IT (RM5, 500) and maintenance (RM9, 000). The annual cost of operation is RM20, 000 for second year while remaining are RM10, 000. The company predicts that the project will generate a stream of earning RM100, 000, RM120, 000, RM130, 000 and RM150, 000 for first 4 years respectively. While the expected revenue of year 5 comes from 3rd party payment (RM70, 000), technology transfer (RM70, 000) and new systems (RM60,000). Develop a gross cash flow and calculate the cash flow after tax of 30%. 2. Estimate the internal rate of return (IRR) after 3. If the Project B has IRR of 35%, decide the best investment and state your APPENDIX A – DISCOUNT FACTOR Interest rate (%) 0 1 2 3 4 5 10 1 0.909 0.826 0.751 0.683 0.621 20 1 0.833 0.694 0.579 0.482 0.402 30 1 0.769 0.592 0.445 0.350 0.269 35 1 0.741 0.549 0.406 0.301 0.223
QUESTION 2
Your firm is trying to invest in a Project A for planning horizon of 5 years. The initial investment and initial revenue are RM300, 000 and RM10, 000 respectively. The cost for first year including renovation of building (RM5, 000), IT (RM5, 500) and maintenance (RM9, 000). The annual cost of operation is RM20, 000 for second year while remaining are RM10, 000. The company predicts that the project will generate a stream of earning RM100, 000, RM120, 000, RM130, 000 and RM150, 000 for first 4 years respectively. While the expected revenue of year 5 comes from 3rd party payment (RM70, 000), technology transfer (RM70, 000) and new systems (RM60,000).
- Develop a gross cash flow and calculate the cash flow after tax of 30%.
2. Estimate the
3. If the Project B has IRR of 35%, decide the best investment and state your
APPENDIX A – DISCOUNT FACTOR
|
Interest rate (%) |
0 |
1 |
2 |
3 |
4 |
5 |
|
10 |
1 |
0.909 |
0.826 |
0.751 |
0.683 |
0.621 |
|
20 |
1 |
0.833 |
0.694 |
0.579 |
0.482 |
0.402 |
|
30 |
1 |
0.769 |
0.592 |
0.445 |
0.350 |
0.269 |
|
35 |
1 |
0.741 |
0.549 |
0.406 |
0.301 |
0.223 |
Step by step
Solved in 4 steps
