Corporate Finance Chapter 10 - Even Solutions

Topics: Net present value, Internal rate of return, Cash flow Pages: 9 (2937 words) Published: April 7, 2013
(10-2) IRR
A project has an initial cost of $52,125, expected net cash inflows of $12,000 per year for 8 years, and a cost of capital of 12%. What is the project’s NPV? (Hint: Begin by constructing a time line.) What’s the project’s IRR? NPV = Cash Flow in Period n/ (1 + Discount Rate)n

NPV = $52,125 + 12,000/(1 +.12)8 = 4,846.60
12,000/(1 +.12)7 = 5,428.19
12,000/(1 +.12)6 = 6,079.58
12,000/(1 +.12)5 = 6,809.13
12,000/(1 +.12)4 = 7,626.21
12,000/(1 +.12)3 = 8,541.35
12,000/(1 +.12)2 = 9,566.33
12,000/(1 +.12)1 = 10,714.29
-52,125
Add each NPV to get NPV = $7,486.68
IRR in excel – CF0 = -52,125, CF1-8= 12,000, IRR = 16%

(10-4) Profitability Index
Refer to previous problem. What the project’s profitability index? PI = 1 + NPV/Investment Required = 1 + $7,486.68/$52,125 = PI = 1.14

(10-6) What is the project’s discounted payback period?
Year 6 = $-2,788.11, Year 7 = $+2,640.08, so between year 6-7 2,788.11/5,428.19 = .514 = 6.51 years

(10-8) NPVs, IRRs, and MIRRs for Independent Projects
Edelman Engineering is considering including two pieces of equipment, a truck and an overhead pulley system, in this year’s capital budget. The projects are independent. The cash outlay for the truck is $17,100 and that for the pulley system is $22,430. The firm’s cost of capital is 14%. After-tax cash flows, including depreciation, are as follows:

YearTruckPulley
1$5,100$7,500
2$5,100$7,500
3$5,100$7,500
4$5,100$7,500
5$5,100$7,500

Calculate the IRR, the NPV, and the MIRR for each project, and indicate the correct accept–reject decision for each. TRUCK -
-17,100 + 5,100/(1+.14)1 + 5,100/(1+.14)2 + 5,100/(1+.14)3 + 5,100/(1+.14)4 + 5,100/(1+.14)5 = -17,100 + 4,473.68421 + 3,924.2844 + 3,442.36403 + 3,019.6097 + 2,648.78649 = $408.73 In excel with same cash flows as above, IRR = 15%

MIRR – using same cash flows as values and .14 as reinvestment rate, MIRR = 14.54% Accept.
PULLEY –
-22,430 + 7,500/(1+.14)1 + 7,500/(1+.14)2 + 7,500/(1+.14)3 + 7,500/(1+.14)4 + 7,500/(1+.14)5 = -22,430 + 6,578.94737 + 5,771.00646 + 5,062.30004 + 4,440.60250 + 3,895.27425 = $3,318.13 In excel, using same cash flows as above, IRR = 20%

In excel, using cash flows as values and .14 as reinvestment rate, MIRR = 17.19% Accept.

(10-10) Capital Budgeting Methods
Project S has a cost of $10,000 and is expected to produce benefits (cash flows) of $3,000 per year for 5 years. Project L costs $25,000 and is expected to produce cash flows of $7,400 per year for 5 years. Calculate the two projects’ NPVs, IRRs, MIRRs, and PIs, assuming a cost of capital of 12%. Which project would be selected, assuming they are mutually exclusive, using each ranking method? Which should actually be selected? Project S

NPV = -10,000 + 3,000 (1+.12)1 + 3,000 (1+.12)2 + 3,000 (1+.12)3 + 3,000 (1+.12)4 + 3,000 (1+.12)5 = -10,000 + 2,678.57143 + 2,135.3377 + 1,736.11111 + 1,906.55346 + 1,702.28219 = NPVs = $814.33 IRRs in excel = 15.24%

MIRRs in excel = 13.77%
PI = 1 + NPV/Investment Required = 1+ 814.33/10,000 = PI = 1.081 Project L
NPV = -25,000 + 7,400 (1+.12)1 + 7,400(1+.12)2 + 7,400 (1+.12)3 + 7,400 (1+.12)4 + 7,400 (1+.12)5 = -25,000 + 6,607.14286 + 5,899.23469 + 5,267.16634 + 4,702.83187 + 4,198.96274 = NPVL = $1,675.34 IRRL in excel = 14.67%

MIRRL in excel = 13.46%
PI = NPV/Investment Required = 1+ 1,675.34/25,000 = PI = 1.067 Using the NPV comparison, Project L appears to be the better investment. The IRR and MIRR are very close but make Project S appear to be the better investment. Using the Predictability Index, Project S appears to be more of a “bang for the buck”.

(10-12) NPV and IRR Analysis
After discovering a new gold vein in the Colorado mountains, CTC Mining Corporation must decide whether to go ahead and develop the deposit. The most cost-effective method of mining gold is sulfuric acid extraction, a process that could result in environmental damage. Before proceeding with the extraction, CTC must spend...
Continue Reading

Please join StudyMode to read the full document

You May Also Find These Documents Helpful

  • Corporate Finance Chapter 1 Solution Essay
  • Chapter 10 Homework Solution Essay
  • Corporate Finance Solutions Essay
  • Corporate Finance Essay
  • Essay about corporate finance
  • Corporate finance Assignment Essay
  • Corporate Finance Essay
  • Corporate Finance Essay

Become a StudyMode Member

Sign Up - It's Free