= $51,855.29

!

!

!

C5-q11 A:(1)IRR(DF):$-750000+$310000/(1+r)+$430000(1+r)^2+

$330000(1+r)^3=0

r=19.8253%

IRR(SR)=$-2100000+$1200000/(1+r)+$760000(1+r)^2+$850000/

(1+r)^3=0 r=17.3641% since r1>r2 project deepwater fishing should be chosen.

(2)incremental cash flow: initial investment: -$1350000 year1:$890000 year2:$330000 year3: $520000

IRR : $-1350000+$890000/(1+r)+$330000/(1+r)^2+$520000/(1+r)^3=0 r=15.76% since 15.76%>14% , project submarine ride should be chosen.

(3)NPV(df)=$-750000+$310000/(1+14%)+$430000/(1+14%)^2+

$330000/(1+14)^3

=$75446.27

NPV(sr)=-$2100000+$1200000/(1+14%)+$760000/(1+14)^2+

$850000/(1+14)^3

=$111571.28 sinceNPV(sr)>NPV(df) , project submarine ride project should be chosen. !

!

!

C7-q4 A:financial break-even point: NPV of total revenues =NPV of total costs

Ct+1/12%*[1-1/(1+12%)^5]=$250000

Ct+1=$69352.43

Break-even point=[$69352.43+$360000*(1-34%)-$50000*34%]/[($25-$6)]

*(1-34%)=23122.20units=23123 units

!

!

!

!

C8-q5 A:PV=€84/7.6%{1-[1/(1+7.6%)]^15}+€1000/(1+7.6%)^15

= €736.90+€333.29=€1070.19

!

!

!

!

C9-q14 A: The third year’s dividend: $2.4*(1+25%）^3=$4.6875

The first three year’s present value is $2.4*1.25/(.12-.25)*[1(1.25/1.12)^3]=$9

The dividend from the fourth year to infinity is $4.6875*(1+7%),

4.6875*(1+7%)^2……..

The value in year 3 from fourth year value to infinity is $5.0156/(.12-.

07)=$100.312

The present value of forth year to infinity is $100.312/(1.12)^3=$71.40

So the present value of the stock is $71.40+$9=$80.40