This preview shows pages 1–3. Sign up to view the full content.
This preview has intentionally blurred sections. Sign up to view the full version.
View Full 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 Endof Chapter Problems 111 Financial calculator solution: Input CF = 52125, CF 18 = 12000, I/YR = 12, and then solve for NPV = $7,486.68. 112 Financial calculator solution: Input CF = 52125, CF 18 = 12000, and then solve for IRR = 16%. 113 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%. 114 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. 115 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. 116 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
 Spring '09
 N/A
 Finance

Click to edit the document details