Ch 11 - 12% 1.12 (1.12) 2 (1.12) 3 (1.12) 4 (1.12) 5 (1.12)...

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon

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

View Full DocumentRight Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 12% 1.12 (1.12) 2 (1.12) 3 (1.12) 4 (1.12) 5 (1.12) 6 (1.12) 7 1.14 (1.14) 2 (1.14) 3 (1.14) 4 1.14 (1.14) 2 (1.14) 3 (1.14) 4 12% 12% 12% 1.12 (1.12) 2 (1.12) 3 12% 1.12 (1.12) 2 (1.12) 3 1% 1% 1% 12% 10% 1.10 (1.10) 8 (1.10) 9 Solutions to End-of- Chapter Problems 11-1 Financial calculator solution: Input CF = -52125, CF 1-8 = 12000, I/YR = 12, and then solve for NPV = $7,486.68. 11-2 Financial calculator solution: Input CF = -52125, CF 1-8 = 12000, and then solve for IRR = 16%. 11-3 MIRR: PV costs = $52,125. FV inflows: PV FV 1 2 3 4 5 6 7 8 | | | | | | | | | 12,000 12,000 12,000 12,000 12,000 12,000 12,000 12,000 13,440 15,053 16,859 18,882 21,148 23,686 26,528 52,125 MIRR = 13.89% 147,596 Financial calculator solution: Obtain the FVA by inputting N = 8, I/YR = 12, PV = 0, PMT = 12000, and then solve for FV = $147,596. The MIRR can be obtained by inputting N = 8, PV = 52125, PMT = 0, FV = 147596, and then solving for I/YR = 13.89%. 11-4 Since the cash flows are a constant $12,000, calculate the payback period as: $52,125/$12,000 = 4.3438, so the payback is about 4 years. 11-5 Project Ks discounted payback period is calculated as follows: Annual Discounted @12% Period Cash Flows Cash Flows Cumulative ($52,125) ($52,125.00) ($52,125.00) 1 12,000 10,714.29 (41,410.71) 2 12,000 9,566.33 (31,844.38) 3 12,000 8,541.36 (23,303.02) 4 12,000 7,626.22 (15,676.80) 5 12,000 6,809.12 (8,867.68) 6 12,000 6,079.57 (2,788.11) 7 12,000 5,428.19 2,640.08 8 12,000 4,846.60 7,486.68 The discounted payback period is 6 + years, or 6.51 years. 11-6 a. Project A: Using a financial calculator, enter the following: CF = -25, CF 1 = 5, CF 2 = 10, CF 3 = 17, I/YR = 5; NPV = $3.52. Change I/YR = 5 to I/YR = 10; NPV = $0.58. Change I/YR = 10 to I/YR = 15; NPV = -$1.91. Project B: Using a financial calculator, enter the following: CF = -20, CF 1 = 10, CF 2 = 9, CF 3 = 6, I/YR = 5; NPV = $2.87. Change I/YR = 5 to I/YR = 10; NPV = $1.04. Change I/YR = 10 to I/YR = 15; NPV = -$0.55. b. Using the data for Project A, enter the cash flows into a financial calculator and solve for IRR A = 11.10%. The IRR is independent of the WACC, so it doesnt change when the WACC changes. Using the data for Project B, enter the cash flows into a financial calculator and solve for IRR B = 13.18%. Again, the IRR is independent of the WACC, so it doesnt change when the WACC changes....
View Full Document

Page1 / 18

Ch 11 - 12% 1.12 (1.12) 2 (1.12) 3 (1.12) 4 (1.12) 5 (1.12)...

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online