Академический Документы
Профессиональный Документы
Культура Документы
SUBMITTED TO:
1. Examine Table 1 (on the handout; Table 1 Project net Cash Flows)
(1) MIRR presupposes that positive cash flows are reinvested at the companys cost of capital while IRR assumes the cash flows from a project are reinvested at the IRR. (2) MIRR avoids the problem of multiple IRRs. Though not widely used, MIRR is better than the IRR in terms of a more realistic evaluation of the company and the project.
If NPV is positive, IRR is less than percentage cost of capital, MIRR is less than percentage cost of capital and PI is positive REJECT THE PROJECT IF: If NPV is negative, IRR is more than percentage cost of capital, MIRR is more than percentage cost of capital and PI is negative IN CASE OF CONFLICT: NPV comes first followed by PI, MIRR and IRR. NPV being the most accurate measurement.
9. Cash inflows will increase due to decrease in tax rates. Thus, payback period may be shorter and NPV may also increase. 10. Projects NPV Profile.
11. Internal Rate of Return (IRR) is 25%. Net Present Value (NPV): ($8,958.33) 1 (independent) if the cash flows of one are unaffected by the acceptance of the other. (mutually exclusive) if the cash flows of one would be adversely affected by the acceptance of the other. 2 In case of conflict, management must identify the project that will contribute to profits and consequently, to the value of the firm. 3 The cost of capital is used primarily to make decisions which involve raising and investing new capital. So, we should focus on marginal (new) costs.
12. A)
Dt Tbefrefc o cs svns aa al o fet f ot aig: Svns aig 4,0 000 5,0 000 6,0 000 7,0 000 8,0 000 NV P 0 (478 2,9) 608 ,7 3,5 695 6,3 782 9,0 879 IR R 0 72 .% 1.% 19 1.% 62 2.% 02 2.% 41 MR IR 0 93 .% 1.% 14 1.% 32 1.% 49 1.% 64 Pyak abc 0 54 .3 45 .6 39 .6 35 .0 31 .4 P I 0 08 .8 10 .3 11 .7 13 .2 14 .6
Data Table for effect of cost of capital: NPV 0 8.0% 63,334 9.0% 54,058 10.0% 45,276 11.0% 36,955 12.0% 29,064 13.0% 21,575 14.0% 14,460 15.0% 7,698 16.0% 1,263 17.0% (4,863) 18.0% (10,700) C) Data Table for Effect of Tax Rates Cap Cost IRR 0 16.2% 16.2% 16.2% 16.2% 16.2% 16.2% 16.2% 16.2% 16.2% 16.2% 16.2% MIRR 0 11.6% 12.1% 12.7% 13.2% 13.8% 14.4% 14.9% 15.5% 16.1% 16.7% 17.2% Payback 0 3.96 3.96 3.96 3.96 3.96 3.96 3.96 3.96 3.96 3.96 3.96
NPV -------> short PI pro 0 1.30 1.25 1.21 1.17 1.14 1.10 1.07 1.04 1.01 0.98 0.95
Dt Tbefrefc o txrts aa al o fet f a ae: Txrt a ae 2.% 00 3.% 00 4.% 00 5.% 00 6.% 00 NV P 0 6,1 661 5,8 173 3,5 695 2,2 217 729 ,9 IR R 0 1.% 97 1.% 80 1.% 62 1.% 43 1.% 21 MR IR 0 1.% 48 1.% 41 1.% 32 1.% 24 1.% 15 Pyak abc 0 37 .2 38 .3 39 .6 41 .0 42 .8
13 .1 12 .4 11 .7 11 .0 10 .3
D) Yes, sensitivity analysis in the computer is very helpful because it saves a lot of time compared to that of doing it manually. 13. NPV =($1,527.78) IRR = 0% MIRR = 14%