# ADMS3530-Assignment2-F10-Sol - 3530 F2010- Assignment #2 -...

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

1 3530 F2010- Assignment #2 - Solutions-Revised Dec 3 Question 1 - NPV (20 marks) Ashley Company is considering a project that requires an investment of \$12,000 today. It estimates that expected future after-tax cash inflows will be \$5,000 in years 1 & 2 and \$8,000 in year 3. The companies required rate of return on similar projects is 15%. Based on the above, please answer the following questions. (a) Would you accept this project if you used NPV as your decision criteria? (4 marks) Solution NPV = PV of cash inflows – PV of cash outflows NPV = (\$5,000 / 1.15) + (\$5,000 / 1.15 2) + (\$8,000 / 1.15 3 ) - \$12,000 = \$1,388.67 Given that the NPV is positive we would accept the project. (b) Would you accept this project if you used IRR as your decision criteria? (4 marks) Solution IRR is the rate of return on the investment such that the NPV of the project equals zero. NPV = PV of cash inflows – PV of cash outflows = 0 The mathematical formula to solve for the IRR can be set up as follows. (\$5,000 / IRR) + (\$5,000 / IRR 2) + (\$8,000 / IRR 3 ) - \$12,000 = 0 Based on the above you could use trial and error to and substitute values to solve for IRR, but this is a very tedious exercise. Without calculating an exact figures your conclusion would be that the IRR lies somewhere between 21% and 22%. An easier approach would be to use your financial calculator and input the relevant variables. PV = -\$12,000, C1 = 5,000, C2 = \$5,000 C3 = \$8,000 and solve for IRR = 21.31%. Given that the IRR is greater than the required rate of return of 15% we would accept the project. (c) Would you accept this project if the company requires a payback period of 2 years for all projects. Also calculate the payback period of this project. (4 marks) Solution Cash Flow Cumulative Cash Flow Year 0 -\$12,000 -\$12,000 Year 1 \$5,000 -\$12,000 + \$5,000 = -\$7,000 Year 2 \$5,000 -\$7,000 + \$5,000 = - \$2,000 Year 3 \$8,000 -\$2,000 + \$8,000 = \$6,000 Based on the above we note that the initial investment is recovered between the 2 nd year and the 3 rd year therefore we would reject the project.

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

View Full Document
2 The payback period can be calculated as 2 years + (\$2,000/\$8,000) = 2.25 years or 2 years and 3months. (d) Would you accept this project if the company requires a discounted payback period of 2 years for all projects. Also calculate the discounted payback period of this project. (4 marks) Solution Cash Flow Cumulative Cash Flow Discounted Cumulative Cash Flow Year 0 -\$12,000 -\$12,000 -\$12,000 Year 1 \$5,000 -\$7,000 -\$12,000 + \$5,000 / (1.15) = -\$7,652 Year 2 \$5,000 - \$2,000 -\$7,652 + \$5,000 / (1.15) 2 = -\$3,871 Year 3 \$8,000 \$6,000 -\$3,871 + \$8,000 / (1.15) 3 = \$1,389 Based on the above we note that the initial investment is recovered between the 2 nd year and the 3 rd year therefore we would reject the project. The
This is the end of the preview. Sign up to access the rest of the document.

## This note was uploaded on 12/15/2011 for the course ADMS 3530 taught by Professor Unknown during the Spring '09 term at York University.

### Page1 / 9

ADMS3530-Assignment2-F10-Sol - 3530 F2010- Assignment #2 -...

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

View Full Document
Ask a homework question - tutors are online