Tutorial 04 Solution 2009

# Tutorial 04 Solution 2009 - \$904,508 \$81,406 985914...

This preview shows pages 1–4. Sign up to view the full content.

EFN406 Tutorial Four Solution Problem One NPV 0 1 2 3 4 5 A -2000 200 200 200 200 2200 B -2000 527.6 527.6 527.6 527.6 527.6 C -2000 0 0 0 0 3221 Rank Problem Two Rate 11% 0 1 2 3 4 5 A -240000 140000 80000 60000 20000 20000 B -240000 20000 40000 60000 100000 180000 Problem 7 Part One Cost 10000 0 1 2 3 4 5 Life 5 -10000 3000 3000 3000 3000 5000 SV 2000 Rate 10% Dep -2000 -2000 -2000 -2000 -2000 Profit 1000 1000 1000 1000 3000 Ave Profit 1400 ARR 14% Problem 7 Part Two Cost 10000 0 1 2 3 4 5 Life 5 -10000 3000 4000 6000 2000 7000 SV 2000 Rate 10% Dep -2000 -2000 -2000 -2000 -2000 Profit 1000 2000 4000 0 5000 Ave Profit 2400 ARR 24% Question One from attachment Debt Rate 9% Borrow 2000000 Cost of Capital 13% 0 1 2 3 4 5 (3,000,000) 900000 950000 800000 950000 900000 -3000000 796460 743989 554440 582653 488484 796460 1540450 2094890 2677542 3166026 (c) NPV 166,026 (d) IRR 15.248% (b) (h) PI 1.0553 OB Interest Repayment (f) Payback 3.368 \$2,000,000 \$180,000 2180000 \$514,185 (f) DPB 4.6601 \$1,665,815 \$149,923 1815738 \$514,185 (a) Repaymen \$514,185 0 \$1,301,554 \$117,140 1418693 \$514,185 (e) AE 47,204

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

View Full Document

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: \$904,508 \$81,406 985914 \$514,185 \$471,729 \$42,456 514185 \$514,185 Revenue 900000 950000 800000 950000 900000 Salvage Value-200000 Depreciation-560000-560000-560000-560000-560000 Profit 340000 390000 240000 390000 140000 Profit 340000 390000 240000 390000 140000 Ave Profit 300000 ARRG 10.00% (g) ARRN 18.75% (i) NTV 305,893 1 2 3 4 5 (3,000,000) 900000 950000 800000 950000 900000 (3,000,000) (2,100,000) (1,150,000) (350,000) 600,000 1,500,000 a c d b 10% 6% 15% IRR \$0 \$337-\$335 10% \$0 \$222-\$231 10%-\$0 \$407-\$399 10% equal CAB BAC equal NPV IRR 19,971 16% 27,049 14% NPV 2,614 Payback 3.33 4 IRR 19% ARR 14% NPV 6,253 Payback 2.50 3 IRR 30% ARR 24% CB \$1,665,815 \$1,301,554 \$904,508 \$471,729 \$0 Total Profit 1500000...
View Full Document

{[ snackBarMessage ]}

### Page1 / 4

Tutorial 04 Solution 2009 - \$904,508 \$81,406 985914...

This preview shows document pages 1 - 4. Sign up to view the full document.

View Full Document
Ask a homework question - tutors are online