{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

FI515Quiz2Part2

# FI515Quiz2Part2 - (250,000(250,000 CF(2,100,000 250,000...

This preview shows pages 1–2. Sign up to view the full content.

FI515 Quiz 2 Part 2 1 IRR for Machine A: CF 1 = -2,000; CF 2 =0; CF 3 =0, DF 4 = 3,877, so IRR will be 17.9958% IRR for machine B: CF 1 = 832; CF 2 =832; CF 3 =832, DF 4 = 832, so IRR will be 24.0099% Machine B will better because it has greater IRR.  2 Year: 1 2 3 4 Cost (2,000,000) Inventory (140,000) A/P 40,000 Sales 1,000,000 2,000,000 1,000,000 2,000,000 Operating cost (500,000) (1,000,000) (500,000) (1,000,000) Depreciation (500,000) (500,000) (500,000) (500,000) EBT: 0 500,000 0 500,000 Tax(40%) 200,000 200,000 Net income 300,000 300,000 Return of NWC 100,000 +Depreciation                         500,000 500,000 500,000 500,000 After tax CF (2,100,000) 500,000 800,000 500,000 900,000 Reduce CF                            (250,000) (250,000)

This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: (250,000) (250,000) CF (2,100,000) 250,000 550,000 250,000 650,000 NPV= 847,297.2687 3 Capacity Sales: \$200/.08= \$250 Target FA/S ratio= 90/240= 0.3750 Target FA= 0.3750*240= 90 Additional to RE= M(S 1 )(1- payout ratio)= 0.05(240)(0.4)= 4 Cash 50 A/P 50 A/R 50 N/P 20 Inventory 50 long term debt 40 Fixed Assets 18 Common stock 40 Total 168 R/E 14 164 AFN=168-164= 4 4 Ks= 0.07+(.11+0.07)2 K s = 15% D = 3, D 1 = 3.6, D 2 = 4.32, D 3 =4.7520 P 2 = 4.7520/(0.15 – 0.10) = 95.04 P o = ?; CF = 0; CF 1 = 3.6, CF 2 = 99.36, I = 15% P = 78.2608 Dividend yield= D 1 /P Dividend yield= 3.6/78.2608 = 4.6%...
View Full Document

• Spring '09
• FI515
• Harshad number, Reduce CF                          CF, cost Depreciation EBT, N/P long term, Target FA/S ratio=

{[ snackBarMessage ]}

### Page1 / 2

FI515Quiz2Part2 - (250,000(250,000 CF(2,100,000 250,000...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document
Ask a homework question - tutors are online