Preview

Stategic Management

Satisfactory Essays
Open Document
Open Document
1233 Words
Grammar
Grammar
Plagiarism
Plagiarism
Writing
Writing
Score
Score
Stategic Management
Financial Management Assignment

` KRESNO SETIANTO ACCOUNTING 2 008201100042

Jababeka Education Park, Jalan Ki Hajar Dewantara, Cikarang – Bekasi 17550

QUESTION NUMBER 1 Year Project A Project B 1 2,400,000 3,000,000 2 3,000,000 4,000,000 3 4,000,000 2,500,000 4 3,200,000 2,000,000 5 1,800,000 1,200,000
The project costs $8m and $9m respectively and the company’s cost of capital is 14%.

1.A. Determine PVs of the project * NPV of Project A = -8.000.000+(2.400.000/(1,14))+(3.000.000/(1,14)2)+(4.000.000/(1,14)3)
+(3.200.000/(1,14)4) +(1.800.000/(1,14)5) = 1.943.072,3 * NPV of Project B = -9.000.000+(3.000.000/(1,14))+(4.000.000/(1,14)2)+(2.500.000/(1,14)3)
+(2.000.000/(1,14)4) +(1.200.000/(1,14)5) = 204.281,8

B. Determine the projects’ internal rate of return * IRR of Project A
= -8.000.000+(2.400.000/(1+IRR%))+(3.000.000/(1+IRR%)2)+(4.000.000/
(1+IRR%)3) +(3.200.000/(1+IRR%)4) +(1.800.000/(1+IRR%)5)

* IRR of Project B = -9.000.000+(3.000.000/(1+IRR%))+(4.000.000/(1+IRR%)2)
+(2.500.000/(1+IRR%)3) +(2.000.000/(1+IRR%)4) +(1.200.000/(1+IRR%)5)

C. Determine the payback periods of project * Project A

YEAR | CASH FLOW | PAYBACK | 0 | -8.000.000 | -8.000.000 | 1st | 2.400.000 | -5.600.000 | 2nd | 3.000.000 | -2.600.000 | 3rd | 4.000.000 | 1.400.000 | 4th | 3.200.000 | 4.600.000 | 5th | 1.800.000 | 6.400.000 |
Payback Period :
= 2 + (2.600.000)/4.000.000)
= 2 + 0,65
= 2,65 * Project B YEAR | CASH FLOW | PAYBACK | 0 | -9.000.000 | -9.000.000 | 1st | 3.000.000 | -6.000.000 | 2nd | 4.000.000 | -2.000.000 | 3rd | 2.500.000 | 500.000 | 4th | 2.000.000 | 2.500.000 | 5th | 1.200.000 | 3.700.000 |
Payback Period :
= 2+(2.00.000)/2.500.000)
= 2+0,8
= 2,8
D. Determine the discounted payback periods of the project * Project A YEAR | CASH FLOW | PV or CF | | 0 | -8.000.000 | -8.000.000 | -8.000.000
Continue Reading
View Writing Issues

You May Also Find These Documents Helpful

  • Good Essays

    Nt1330 Unit 4
    • 4542 Words
    • 19 Pages

    Nt1330 Unit 4

    The first project is a process optimization which would result in a cost reduction of $120,000 per year. This benefit would be achieved immediately after the end of the project.…

    • 4542 Words
    • 19 Pages
    Good Essays
    Read More
  • Satisfactory Essays

    week five for ops 571
    • 639 Words
    • 2 Pages

    week five for ops 571

    According to the project descriptions, $450,000 has been spent on the product and they average a total of $575,000 being spent in order to bring the product to the market. Even though the dollar amount spent in this project is high, the return on investment for this project is high; by the third year the product is forecasted to have a return of investments of $750,000. The product life of this project is forecasted to be 7 years. Because this product has not been used we would be the first company to launch the product to the market which would create an innovative style allowing our company to be the leader in the industry.…

    • 639 Words
    • 2 Pages
    Satisfactory Essays
    Read More
  • Satisfactory Essays

    The Dallas Project
    • 346 Words
    • 2 Pages

    The Dallas Project

    3. The project is a slam-dunk for the corporation because they are yielding an internal rate of return of 80%. The NPV of the future cash flows is significantly larger than the purchase costs of the assets.…

    • 346 Words
    • 2 Pages
    Satisfactory Essays
    Read More
  • Satisfactory Essays

    Fin Exam
    • 1062 Words
    • 5 Pages

    Fin Exam

    A project has initial costs of $3,000 and subsequent cash inflows in years 1 ? 4 of $1350, 275, 875, and 1525. The company's cost of capital is 10%. Calculate MIRR for this project.…

    • 1062 Words
    • 5 Pages
    Satisfactory Essays
    Read More
  • Satisfactory Essays

    Clark Paints
    • 275 Words
    • 2 Pages

    Clark Paints

    Payback is calculated by dividing the initial investment by the annual cash inflow. The payback period is when the cumulative net cash inflows begin to exceed the cumulative net cash outflows. If an investment involves uneven cash flows, the computation requires scheduling cash inflows and outflows. Hence payback period is the duration in which initial investments are recovered. Here the payback period is very low and its 3.7 years which is good for the project.…

    • 275 Words
    • 2 Pages
    Satisfactory Essays
    Read More
  • Good Essays

    Running Simulation Paper
    • 3567 Words
    • 15 Pages

    Running Simulation Paper

    The Warehouse Facility Consolidation project is aim to improve the NH’s warehouse facilities and can save the company’s operating costs as well as increase the shipping speed. This project is in retail division with an NPV of 2.29, an IRR of 13.56%, and a payback period of 8.23 years and a payback index of 0.31. Also, this project was considered as a medium risk project with 9.25% discount rate. Expansion of Mail-order Catalog Business to Asia is a retail division project, it is considering expanding its mail-order to the Asian market. Although there two possibilities that might happen, succeed or fail, it viewed as a low risk project with very low lifetime project costs which is only 2.73 million. It had an IRR of 19.77%, a discount rate of 8.46%, and a payback period is more than 10 years and the profitability index of this project is 2.85. I choose this project is because the Asian market is a very big market, since the project is low risk and the cost of this project is very low, we think it is worth to try, because if this project is succeed, the company will earn more profit. The last project we selected for this year is Retail Store Expansion in Northeast. The NPV of this project is 5.34 and it had an IRR of 37.45%, a discount rate of 10.04% and a payback period is 5.33 years. We suggested…

    • 3567 Words
    • 15 Pages
    Good Essays
    Read More
  • Satisfactory Essays

    boeing guideline
    • 305 Words
    • 2 Pages

    boeing guideline

    of Return (IRR) from this project is around 15.66%. Given the projected cash flow information…

    • 305 Words
    • 2 Pages
    Satisfactory Essays
    Read More
  • Better Essays

    Fin 419
    • 805 Words
    • 4 Pages

    Fin 419

    a. Determine the range of the rates of return for each of the two projects.…

    • 805 Words
    • 4 Pages
    Better Essays
    Read More
  • Powerful Essays

    Stategic Staffing
    • 10676 Words
    • 43 Pages

    Stategic Staffing

    -Counterproductive behaviors on the part of/among employees leads to decreased performance and less productive organizations. The fundamental issue that an organization must address when it develops an integrated recruitment and selection system is which aspect or aspects of performance should drive recruitment and selection. How an organization answers this question determines whom the organization will recruit and hire.…

    • 10676 Words
    • 43 Pages
    Powerful Essays
    Read More
  • Good Essays

    Satelite Problem
    • 506 Words
    • 3 Pages

    Satelite Problem

    I would ask for NOK 222,975,000 for the project. This would include total cost of NOK 178,380,000 plus the desired 25% profit on total costs for all projects.…

    • 506 Words
    • 3 Pages
    Good Essays
    Read More
  • Powerful Essays

    Business Plan of a New Beverage Company
    • 4273 Words
    • 18 Pages

    Business Plan of a New Beverage Company

    Initial financing required of the company is 4,00,00,000 taka loan to be paid off over five years from Prime Bank Ltd. This debt will cover office space, office equipment, and for supplies two leased vans, advertising and selling cost. The Directors provided 11,00,00,000 taka jointly. So, the total cost of the project estimated at 15,00,00,000 taka.…

    • 4273 Words
    • 18 Pages
    Powerful Essays
    Read More
  • Satisfactory Essays

    Hanson Industry Hpl
    • 431 Words
    • 2 Pages

    Hanson Industry Hpl

    Excel Sheet Projections for Expansion Project Investment Appraisal for Expansion Project 2009-2018 Free Cash Flows, NPV, IRR, MIRR Calculation of Cost of Capital Riskfree Rate, Market Risk Premium, EquityBeta, Cost of Equity, Cost of Debt, WACC Sensitivity Analysis of Key Projections Decrease of 10% Current Increase of 10%…

    • 431 Words
    • 2 Pages
    Satisfactory Essays
    Read More
  • Good Essays

    Worldwide Paper Company Case Write Up
    • 1117 Words
    • 5 Pages

    Worldwide Paper Company Case Write Up

    In the case of Worldwide Paper Company we performed calculations to decide whether they should accept a new project or not. We calculated their net income and their cash flows for this project (See Table 1.6 and 1.5). We computed WPC’s weighted average cost of capital as 9.87%. We then used the cash flows to calculate the company’s NPV. We first calculated the NPV by using the 15% discount rate; by using that number we calculated a negative NPV of $2,162,760. We determined that the discount rate of 15% was out dated and insufficient. To calculate a more accurate NPV for the project, we decided to use the rate of 9.87% that we computed. Using this number we got the NPV of $577,069. With the NPV of $577,069 our conclusion is to accept this project as long as everything stays as it currently is. We recommend that they evaluate themselves at least yearly as things may change from year to year.…

    • 1117 Words
    • 5 Pages
    Good Essays
    Read More
  • Powerful Essays

    PFF Outcome2
    • 780 Words
    • 5 Pages

    PFF Outcome2

    I have been advised that any projects chosen should have an accounting rate of return at least 15% and company’s cost of capital is 10%. The cost of investment should be recovered within four years.…

    • 780 Words
    • 5 Pages
    Powerful Essays
    Read More
  • Good Essays

    Doll Company Assignment Guideline
    • 787 Words
    • 4 Pages

    Doll Company Assignment Guideline

    2. Use the operating projections to compute a net present value (NPV) for each project. Which project…

    • 787 Words
    • 4 Pages
    Good Essays
    Read More

Related Topics