NPV A project has an initial cost of $65,000, expected net cash inflows of $10,000 per year for 11 years, and a cost of capital of 9%. What is the project's NPV? ( Hint: Begin by constructing a...

1 answer below »


NPV


A project has an initial cost of $65,000, expected net cash inflows of $10,000 per year for 11 years, and a cost of capital of 9%. What is the project's NPV? (Hint:Begin by constructing a timeline.) Do not round intermediate calculations. Round your answer to the nearest cent.


$ ____










IRR


A project has an initial cost of $60,000, expected net cash inflows of $14,000 per year for 7 years, and a cost of capital of 12%. What is the project's IRR? Round your answer to two decimal places.



____%



MIRR


A project has an initial cost of $40,000, expected net cash inflows of $11,000 per year for 11 years, and a cost of capital of 9%. What is the project's MIRR? (Hint:Begin by constructing a timeline.) Do not round intermediate calculations. Round your answer to two decimal places.



____%



Profitability Index


A project has an initial cost of $70,000, expected net cash inflows of $15,000 per year for 10 years, and a cost of capital of 8%. What is the project's PI? (Hint:Begin by constructing a timeline.) Do not round intermediate calculations. Round your answer to two decimal places.


____



Payback


A project has an initial cost of $45,000, expected net cash inflows of $14,000 per year for 9 years, and a cost of capital of 11%. What is the project's payback period? Round your answer to two decimal places.


____years



Discounted Payback


A project has an initial cost of $60,000, expected net cash inflows of $14,000 per year for 7 years, and a cost of capital of 13%. What is the project's discounted payback period? (Hint:Begin by constructing a timeline.) Do not round intermediate calculations. Round your answer to two decimal places.


____years



NPVs and IRRs for Mutually Exclusive Projects


Davis Industries must choose between a gas-powered and an electric-powered forklift truck for moving materials in its factory. Because both forklifts perform the same function, the firm will choose only one. (They are mutually exclusive investments.) The electric-powered truck will cost more, but it will be less expensive to operate; it will cost $21,000, whereas the gas-powered truck will cost $17,230. The cost of capital that applies to both investments is 11%. The life for both types of a truck is estimated to be 6 years, during which time the net cash flows for the electric-powered truck will be $6,100 per year, and those for the gas-powered truck will be $5,300 per year. Annual net cash flows include depreciation expenses. Calculate the NPV and IRR for each type of truck, and decide which to recommend. Do not round intermediate calculations. Round the monetary values to the nearest dollar and percentage values to two decimal places.


























Electric-powered
forklift truck



Gas-powered
forklift truck



NPV



$



$



IRR



%



%





The firm should purchase a (Select: electric-powered or gas-powered) forklift truck.



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, assuming a cost of capital of 12%. Do not round intermediate calculations. Round your answers to the nearest cent.


Project S:$


Project L:$


Which project would be selected, assuming they are mutually exclusive?


Based on the NPV values,(Select: Project S or Project L) would be selected.




Calculate the two projects' IRRs. Do not round intermediate calculations. Round your answers to two decimal places.


Project S:%


Project L:%


Which project would be selected, assuming they are mutually exclusive?


Based on the IRR values,(Select: Project S or Project L) would be selected.


Calculate the two projects' MIRRs, assuming a cost of capital of 12%. Do not round intermediate calculations. Round your answers to two decimal places.


Project S:%


Project L:%


Which project would be selected, assuming they are mutually exclusive?


Based on the MIRR values,(Select: Project S or Project L) would be selected.




Calculate the two projects' PIs, assuming a cost of capital of 12%. Do not round intermediate calculations. Round your answers to three decimal places.


Project S:


Project L:


Which project would be selected, assuming they are mutually exclusive?


Based on the PI values,(Select: Project S or Project L) would be selected.




Which project should actually be selected?


(Select: Project S or Project L) should actually be selected.




Stock Repurchase


A firm has 5 million shares outstanding with a market price of $35 per share. The firm has $35 million in extra cash (short-term investments) that it plans to use in a stock repurchase; the firm has no other financial investments or any debt. What is the firm's value of operations after the repurchase? Enter your answer in millions. For example, an answer of $1 million should be entered as 1, not 1,000,000. Round your answer to the nearest whole number.


$ ____ million


How many shares will remain after the repurchase? Round your answer to the nearest whole number.


____ shares





Stock Split


JPix management is considering a stock split. JPix currently sells for $78 per share and a 3-for-1 stock split is contemplated. What will be the company's stock price following the stock split, assuming that the split has no effect on the total market value of JPix's equity? Round your answer to the nearest dollar.


$ ____





External Equity Financing


Gardial GreenLights, a manufacturer of energy-efficient lighting solutions, has had such success with its new products that it is planning to substantially expand its manufacturing capacity with a $20 million investment in new machinery. Gardial plans to maintain its current 30% debt-to-total-assets ratio for its capital structure and to maintain its dividend policy in which at the end of each year it distributes 50% of the year's net income. This year's net income was $8 million. How much external equity must Gardial seek now to expand as planned? Enter your answer in millions. For example, an answer of $1.23 million should be entered as 1.23, not 1,230,000. Round your answer to two decimal places.


$ ____ million





Stock Split


Suppose you own 5,000 common shares of Laurence Incorporated. The EPS is $10.00, the DPS is $3.00, and the stock sells for $65 per share. Laurence announces a 2-for-1 split. Immediately after the split, how many shares will you have? Round your answer to the nearest whole number.


____ shares


What will the adjusted EPS and DPS be? Round your answers to the nearest cent.


EPS: $ ____


DPS: $ ____


What would you expect the stock price to be? Round your answer to the nearest cent.


$ ____



Stock Split


Fauver Enterprises declared a 5-for-1 stock split last year, and this year its dividend is $0.60 per share. This total dividend payout represents a 12% increase over last year's pre-split total dividend payout. What was last year's dividend per share? Round your answer to the nearest cent.


$ ____





Break-Even Quantity


Shapland Inc. has fixed operating costs of $350,000 and variable costs of $50 per unit. If it sells the product for $85 per unit, what is the break-even quantity? Round your answer to the nearest whole number.


____ units





Unlevered Beta


Counts Accounting’s beta is 1.1 and its tax rate is 25%. If it is financed with 29% debt, what is its unlevered beta? Do not round intermediate calculations. Round your answer to two decimal places.


______





Premium for Financial Risk


Ethier Enterprise has an unlevered beta of 1.5. Ethier is financed with 50% debt and has a levered beta of 2.4. If the risk-free rate is 4.5% and the market risk premium is 5%, how much is the additional premium that Ethier's shareholders require to be compensated for financial risk? Round your answer to one decimal place.


____ %





Value of Equity after Recapitalization


Nichols Corporation's value of operations is equal to $800 million after a recapitalization (the firm had no debt before the recap). It raised $200 million in new debt and used this to buy back stock. Nichols had no short-term investments before or after the recap. After the recap, wd= 25%. What is S (the value of equity after the recap)? Enter your answer in millions. For example, an answer of $1 million should be entered as 1, not 1,000,000. Round your answer to the nearest whole number.


$ ____ million





Stock Price after Recapitalization


Lee Manufacturing's value of operations is equal to $900 million after a recapitalization. (The firm had no debt before the recap.) Lee raised $300 million in new debt and used this to buy back stock. Lee had no short-term investments before or after the recap. After the recap, wd= 1/3. The firm had 38 million shares before the recap. What is P (the stock price after the recap)? Do not round intermediate calculations. Round your answer to the nearest cent.


$ ____





Shares Remaining After Recapitalization


Dye Trucking raised $300 million in new debt and used this to buy back stock. After the recap, Dye's stock price is $7.50. If Dye had 60 million shares of stock before the recap, how many shares does it have after the recap? Enter your answer in millions. For example, an answer of $1 million should be entered as 1, not 1,000,000. Round your answer to the nearest whole number.


____ million shares





Receivables Investment


Medwig Corporation has a DSO of 39 days. The company averages $9,750 in sales each day (all customers take credit). What is the company's average accounts receivable? Assume a 365-day year. Round your answer to the nearest dollar.


$ ____





Accounts Payable


A chain of appliance stores, APP Corporation, purchases inventory with a net price of $450,000 each day. The company purchases the inventory under the credit terms of 1/15, net 35. APP always takes the discount but takes the full 15 days to pay its bills. What is the average accounts payable for APP? Round your answer to the nearest dollar.


$ ____





Receivables Investment


Snider Industries sells on terms of 2/10, net 45. Total sales for the year are $700,000. Thirty percent of customers pay on the 10th day and take discounts; the other 70% pay, on average, 50 days after their purchases. Assume a 365-day year.



  1. What are the day's sales outstanding? Do not round intermediate calculations. Round your answer to the nearest whole number.


____ days



  1. What is the average amount of receivables? Do not round intermediate calculations. Round your answer to the nearest dollar.


$ ____



  1. What would happen to average receivables if Snider toughened its collection policy with the result that all non-discount customers paid on the 45th day? Do not round intermediate calculations. Round your answer to the nearest dollar.


$ ____





Cost of Trade Credit


Calculate the nominal annual cost of trade credit under each of the following terms. Assume a 365-day year. Do not round intermediate calculations. Round your answers to two decimal places.



  1. 1/15, net 20.


____ %



  1. 2/10, net 55.


____ %



  1. 3/10, net 45.


____ %



  1. 2/10, net 45.


____%



  1. 2/15, net 35.


____ %





Cross Rates


At today's spot exchange rates 1 U.S. dollar can be exchanged for 11 Mexican pesos or for 111.3 Japanese yen. You have pesos that you would like to exchange for yen. What is the cross rate between the yen and the peso; that is, how many yen would you receive for every peso exchanged? Do not round intermediate calculations. Round your answer to two decimal places.


____ yen per peso





Purchasing Power Parity


A computer costs $530 in the United States. The same model costs €555 in France. If purchasing power parity holds, what is the spot exchange rate between the euro and the dollar? Do not round intermediate calculations. Round your answer to two decimal places.


1 euro = $ ____





Purchasing Power Parity


In the spot market, 11.0 pesos can be exchanged for 1 U.S. dollar. A pair of headphones costs $20 in the United States. If purchasing power parity holds, what should be the price of the same headphones in Mexico? Do not round intermediate calculations. Round your answer to two decimal places.


____ pesos




Capital Budgeting Analysis


Section 3, Part 2


Create a valuation spreadsheet for project B. Use the spreadsheet template provided to structure your valuation analysis. Evaluate the project according to the following valuation methods:


>Net Present Value of Discounted CashFlow(use WACC number for discount rate)


>Internal Rate of Return


>PaybackPeriod


>ProfitabilityIndex(use WACC number for discount rate)Provide a synopsis evaluation of each project and provide a clear recommendation of which project management will accept for its capital expenditures budget based on textbook decision rules.


Section 4


Create a second valuation spreadsheet of the project. This should measure the sensitivity of the project as reflected by a 10% reduction in price. Evaluate the project according to the following valuation method:


>Net Present Value of Discounted CashFlow(use WACC number for discount rate)


Provide a synopsis evaluation of each spreadsheet and provide a clear recommendation of which project management will accept for its capital expenditures budget based on textbook decision rules.


Section 5


Create a third valuation spreadsheet of the projectprovided by your instructor. This should measure the sensitivity of the project as reflected by a 10% reduction in sales volume. Evaluate the project according to the following valuation method:


>Net Present Value of Discounted CashFlow(use WACC number for discount rate)


Provide a synopsis evaluation of each spreadsheet and provide a clear recommendation of which project management will accept for its capital expenditures budget based on textbook decision rules.



Project B:


This project requires an initial investment of $2,000,000 in equipment which will cost an additional$100,000 to install. The firm will use the attached MACRS depreciation schedule to expense this equipment. Once the equipment is installed, the company will need to increase net working capital by$70,000. The project will last 6 years at which time the market value for the equipment will be $50,000. The project will project a product with a sales price of $40.00 per unit and the variable cost per unit will be$15.00. The fixed costs would be $150,000 per year. Because this project is not close to current products sold by the business, management wants to adjust the risk profile of this analysis by imposing a 2-percentage point increase over the firm’s WACC.
























Years



2014



2015



2016



2017



2018



2019



Forecasted Units Sold



50,000



60,000



70,000



80,000



90,000



80,000



Answered 1 days AfterJun 23, 2021

Answer To: NPV A project has an initial cost of $65,000, expected net cash inflows of $10,000 per year for 11...

Himanshu answered on Jun 23 2021
152 Votes
Project B
    Price    40            Inflation Rate    2%    Tax Rate    22.00%
    Variable Cost    15
    Required Return    10%
    Salvage Value    50,000
    Initial Cost    2,000,
000
    Installation Cost    100,000
    Increase in NWC    70,000
        Year 0    Year 1    Year 2    Year 3    Year 4    Year 5    Year 6
    Fixed Cost    150000    150000    150000    150000    150000    150000    150000
    Units sold    50000    50000    60,000    70,000    80,000    90,000    80,000
    Depreciation Rate        20.00%    32.00%    19.00%    12.00%    11.00%    6.00%
            1    2    3    4    5    6
    Sales        2,000,000    2,400,000    2,800,000    3,200,000    3,600,000    3,200,000
    Variable Cost        750,000    900,000    1,050,000    1,200,000    1,350,000    1,200,000
    Fixed Cost        150,000    150,000    150,000    150,000    150,000    150,000
    EBITDA        1,100,000    1,350,000    1,600,000    1,850,000    2,100,000    1,850,000
    Depreciation        220,000    432,000    304,000    222,000    231,000    111,000
    EBIT        880,000    918,000    1,296,000    1,628,000    1,869,000    1,739,000
    Tax Expense        193,600    201,960    285,120    358,160    411,180    382,580
    Net Income        686,400    716,040    1,010,880    1,269,840    1,457,820    1,356,420
    Operating Cash Flow        1,196,400    1,650,040    1,688,880    1,783,840    1,989,820    1,648,420
    Non-operating Cash Flow                            9,957,400
    Capital Expenditures Cash Flow    976,400
    Net Working Capital Cash Flow    976,400
    Total Cash Flows
        Year 0    Year 1    Year 2    Year 3    Year 4    Year 5    Year 6
        -2000000    1,196,400    1,650,040    1,688,880    1,783,840    1,989,820    1,648,420
    Balance        -803,600    846,440
    Internal Rate of Return    71%
    Modified Internal Rate of...
SOLUTION.PDF

Answer To This Question Is Available To Download

Related Questions & Answers

More Questions »

Submit New Assignment

Copy and Paste Your Assignment Here