The writer is very fast, professional and responded to the review request fast also. Thank you.
Book/movie review
22/08/2022
SOLUTIONS TO END-OF-CHAPTER PROBLEMS
10-1
NPV = -$40,000 + $9,000[(1/I) – (1/(I × (1 + I)N)]
= -$40,000 + $9,000[(1/0.11) – (1/(0.11 × (1 + 0.11)7)]
= $2,409.77.
Financial calculator solution: Input CF0 = -40000, CF1-7 = 9000, I/YR = 11, and then
solve for NPV = $2,409.77.
10-2
Financial calculator solution: Input CF0 = -40000, CF1-8 = 9000, and then solve for IRR =
12.84%.
10-3
MIRR: PV Costs = $40000.
FV Inflows:
PV
0
|
40,000
1
|
9,000
2
|
9,000
3
|
9,000
4
|
9,000
MIRR= 11.93%
5
|
9,000
6
|
9,000
FV
7
|
9,000
9,900
11,089
12,309
13,663
15,166
16,834
88,049
Financial calculator: Obtain the FVA by inputting N = 7, I/YR = 11, PV = 0, PMT =
9000, and then solve for FV = $87,049. The MIRR can be obtained by inputting N = 7,
PV = -40000, PMT = 0, FV = 88049, and then solving for I/YR = 11.93%.
10-4
PV = $9,000[(1/I) – (1/(I × (1 + I)N)]
= $9,000[(1/0.11) – (1/(0.11 × (1 + 0.11)7)]
= $42,410.
Financial calculator: Find present value of future cash flows by inputting N = 7, I/YR =
11, PMT = -9000, FV = 0, then solve for PV = $42,409.
PI = PV of future cash flows/Initial cost
= $42,409/$40,000 = 1.06.
10-5
Since the cash flows are a constant $9,000, calculate the payback period as:
$40,000/$9,000 = 4.44, so the payback is about 4 years.
10-6
The project’s discounted payback period is calculated as follows:
Discounted CF
Cumulative
Year
Annual CF
(@11%)
Discounted CF
0
-40,000
-40,000.00
1
9,000
8,108.11
(31,891.89)
2
9,000
7,304.60
(24,587.29)
3
9,000
6,580.72
(18,006.57)
4
9,000
5,928.58
(12,077.99)
5
9,000
5,341.06
(6,736.93)
6
9,000
4,811.77
(1,925.16)
7
9,000
4,334.93
2,409.77
The discounted payback period is 6 + years, or 6.44 years.
10-7
a. Project A: Using a financial calculator, enter the following:
CF0 = -15000000
CF1 = 5000000
CF2 = 10000000
CF3 = 20000000
I/YR = 10; NPV = $12,836,213.
Change I/YR = 10 to I/YR = 5; NPV = $16,108,952.
Change I/YR = 5 to I/YR = 15; NPV = $10,059,587.
Project B: Using a financial calculator, enter the following:
CF0 = -15000000
CF1 = 20000000
CF2 = 10000000
CF3 = 6000000
I/YR = 10; NPV = $15,954,170.
Change I/YR = 10 to I/YR = 5; NPV = $18,300,939.
Change I/YR = 5 to I/YR = 15; NPV = $13,897,838.
b. Using the data for Project A, enter the cash flows into a financial calculator and solve
for IRRA = 43.97%. The IRR is independent of the WACC, so IRR doesn’t change
when the WACC changes.
Using the data for Project B, enter the cash flows into a financial calculator and solve
for IRRB = 82.03%. Again, the IRR is independent of the WACC, so IRR doesn’t
change when the WACC changes.
The writer is very fast, professional and responded to the review request fast also. Thank you.
Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.
You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.
Read moreEach paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.
Read moreThanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.
Read moreYour email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.
Read moreBy sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.
Read more