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: Solutions CHAPTER 9 91 6 1 1 (1.10) NPV 90,000 20,000 90,000 20,000(4.35526) 2,894.79 0.10  = + = + = Calculator solution: CF = 90,000, CF 1 CF 6 = 20,000, I = 10; compute NPV = 2,894.79 IRR = Calculator solution: CF = 90,000, CF 1 CF 6 = 20,000; compute IRR = 8.89% Alternative calculator solution using TVM keys: N = 6, PV = 90,000, PMT = 20,000, FV = 0; compute I/Y = 8.89% = IRR The investment is not acceptable. 92 5 1 1 (1 IRR) 45,000 15,047 IRR  + = Calculator solution: CF = 45,000, CF 1 CF 5 = 15,047; compute IRR = 20.0% 93 IRR solution: 7 1 1 (1 IRR) 320,000 67,910 IRR  + = Calculator solution: CF = 320,000, CF 1 CF 7 = 67,910; compute IRR = 11.0% Alternative calculator solution: N = 7, PV = 320,000, PMT = 67,910, FV = 0; compute I = 11.0% Because IRR = 11% < r = 12%, the project is not acceptable. NPV solution: 7 1 1 (1.12) NPV 320,000 67,910 320,000 67,910(4.56376) 10,075.29 0.12  = + = + = Calculator solution: CF = 320,000, CF 1 CF 7 = 67,910, I = 12; compute NPV = 10,075.29 Because NPV < 0, the project is not acceptable. 1 Solutions 94 Year Cash Flow Cumulative CF $(450,000) $(450,000) 1 120,000 (330,000) 2 120,000 (210,000) 3 120,000 ( 90,000) 4 120,000 30,000 5 120,000 150,000 90,000 PB 3 3.75years 120,000 = + = ; alternative calculation: 450,000 PB 3.75years 120,000 = = Year Cash Flow PV of CF @ 11% Cumulative CF ($450,000) ($450,000) ($450,000) 1 120,000 108,108 (341,892) 2 120,000 97,395 (244,497) 3 120,000 87,743 (156,754) 4 120,000 79,048 (77,707) 5 120,000 71,214 (6,492) DPB > 5 years, which means that the project is not acceptable. At r = 11%, NPV = ($6,492) and IRR = 10.42%. 95 a. PB = $52,125/$12,000 = 4.34, so the payback is about 4 years. b. Project Ls 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 years 51 . 6 19 . 428 , 5 $ 11 . 788 , 2 $ 6 Payback Discounted = + = c. Numerical solution: 1 8 (1.12) 1 NPV $52,125 $12,000 0.12 $52,125 $12,000(4.96764) $7,486.68  = + = + = Financial calculator Solution : Input the appropriate cash flows into the cash flow...
View
Full
Document
This note was uploaded on 11/17/2011 for the course FINANCE 301 taught by Professor Holland during the Spring '11 term at Rogers State.
 Spring '11
 HOLLAND
 Finance

Click to edit the document details