{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

Chapter 11 Homework Problems Solutions

# Chapter 11 Homework Problems Solutions - (Note: 111...

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

Solutions to End-of-Chapter Problems (Note: Problems for this chapter are the same for both the 6 th  and 5 th  edition of the text.) 11-1 Financial calculator solution:  Input CF 0  = -52125, CF 1-8  = 12000, I/YR = 12, and then  solve for NPV = \$7,486.68. 11-2 Financial calculator solution:  Input CF 0  = -52125, CF 1-8  = 12000, and then solve for  IRR = 16%. 11-3 MIRR:  PV costs = \$52,125. FV inflows: PV FV 0 1 2 3 4 5 6 7 8 | | | | | | | | | 12,000 12,000 12,000 12,000 12,000 12,000 12,00012,000 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. 12% ×  1.12 ×  (1.12) 2 ×  (1.12) 3 ×  (1.12) 4 ×  (1.12) 5 ×  (1.12) 6 ×  (1.12) 7

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

View Full Document
11-5 Project K’s discounted payback period is calculated as follows: Annual Discounted @12% Period Cash Flows      Cash Flows       Cumulative        0 (\$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 +  19 . 8 \$5,42 11 \$2,788.  years, or 6.51 years. 11-6 a. Project A:  Using a financial calculator, enter the following: CF 0  = -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 0  = -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 doesn’t  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  doesn’t change when the WACC changes. c. At a WACC = 5%, NPV > NPV B  so choose Project A. At a WACC = 10%, NPV B  > NPV A  so choose Project B. At a WACC = 15%, both NPVs are less than zero, so neither project would be  chosen. 11-7 a. Project A: CF 0  = -6000; CF 1-5  = 2000; I/YR = 14. Solve for NPV A  = \$866.16.  IRR A  = 19.86%. MIRR calculation: 0 1 2 3 4 5 | | | | | | -6,000 2,000 2,000 2,000 2,000 2,000 2,280.00 2,599.20 2,963.09   3,377     .92     13,220     .21     Using a financial calculator, enter N = 5; PV = -6000; PMT = 0; FV = 13220.21;  and solve for MIRR A  = I/YR = 17.12%.

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.

{[ snackBarMessage ]}

### Page1 / 20

Chapter 11 Homework Problems Solutions - (Note: 111...

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

View Full Document
Ask a homework question - tutors are online