Build a Model.xlsx

User Generated

o6puvyy

Business Finance

Description

PLEASE PREPARE SOLUTIONS FOR THE ATTACHED EXCEL SHEET, AND FILL THE ANSWERS IN ITSELF.

PLEASE PREPARE SOLUTIONS FOR THE ATTACHED EXCEL SHEET, AND FILL THE ANSWERS IN ITSELF.


Unformatted Attachment Preview

Solution Chapter: Problem: 10 23 Gardial Fisheries is considering two mutually exclusive investments. The projects' expected net cash flows are as follow Expected Net Cash Flows Project A Project B ($375) ($575) ($300) $190 ($200) $190 ($100) $190 $600 $190 $600 $190 $926 $190 ($200) $0 Time 0 1 2 3 4 5 6 7 a. If each project's cost of capital is 12%, which project should be selected? If the cost of capital is 18%, what project is the proper choice? @ 12% cost of capital @ 18% cost of capital WACC = 12% WACC = NPV A = NPV A = NPV B = NPV B = Use Excel's NPV function as explained in 18% this chapter's Tool Kit. Note that the ran does not include the costs, which are added separately. At a cost of capital of 12%, Project A should be selected. However, if the cost of capital rises to 18%, then the choice is reversed, and Project B should be accepted. b. Construct NPV profiles for Projects A and B. Before we can graph the NPV profiles for these projects, we must create a data table of project NPVs relative to differing costs of capital. Project A 0% 2% 4% 6% 8% 10% 12% 14% 16% 18% 20% Project B 22% 24% 26% 28% 30% c. What is each project's IRR? We find the internal rate of return with Excel's IRR function: IRR A = IRR B = Note in the graph above that the X-axis intercepts are equal to the two d. What is the crossover rate, and what is its significance? Time 0 1 2 3 4 5 6 7 Cash flow differential Crossover rate = The crossover rate represents the cost of capital at which the two projects value, at a cost of capital of 13.14% is: e. What is each project's MIRR at a cost of capital of 12%? At r = 18%? Hint: note that B is a 6-year project. @ 12% cost of capital @ 18% cost of capital MIRR A = MIRR B = MIRR A = MIRR B = f. What is the regular payback period for these two projects? Project A Time period Cash flow Cumulative cash flow 0 (375) 1 (300) 2 0 1 2 (200) 3 (100) 4 600 3 4 5 $600 Intermediate calculation for payback Payback using intermediate calculations Project B Time period Cash flow Cumulative cash flow Intermediate calculation for payback Payback using intermediate calculations 5 Payback using PERCENTRANK g. Ok because cash flows follow normal pattern. At a cost of capital of 12%, what is the discounted payback period for these two projects? WACC = 12% Project A Time period Cash flow Disc. cash flow Disc. cum. cash flow Intermediate calculation for payback Payback using intermediate calculations 0 1 2 3 4 5 0 1 2 3 4 5 Project B Time period Cash flow Disc. cash flow Disc. cum. cash flow Intermediate calculation for payback Payback using intermediate calculations Discounted Payback using PERCENTRANK Ok because cash flows follow normal pattern. h. What is the profitability index for each project if the cost of capital is 12%? PV of future cash flows for A: PI of A: PV of future cash flows for B: PI of B: 3/18/2015 sh flows are as follows: s 18%, what project is unction as explained in Kit. Note that the range he costs, which are %, then the choice is s relative to differing equal to the two project. 6 $926 6 7 ($200) 7 6 7 6 7
Purchase answer to see full attachment
User generated content is uploaded by users for the purposes of learning and should be used following Studypool's honor code & terms of service.

Explanation & Answer

Thank you so much

Solution
Chapter:

10

Problem:

23

Gardial Fisheries is considering two mutually exclusive investments. The projects' expected net cash flows are as
follows:

Time
0
1
2
3
4
5
6
7

Expected net cash flows
Project A Project B
($375)
($575)
($300)
$190
($200)
$190
($100)
$190
$600
$190
$600
$190
$926
$190
($200)
$0

a. If each project's cost of capital was 12 percent, which project should be selected? If the cost of capital was 18
percent, what would be the proper choice?
@ a 12% cost of capital
WACC =

@ a 18% cost of capital
12%

WACC =

18%

NPV A =

$226.96

NPV A =

$18.24

NPV B =

$206.17

NPV B =

$89.54

At a cost of capital of 12%, Project A should be selected. However, if the cost of capital rises to 18%, then the choice is
reversed, and Project B s...


Anonymous
Goes above and beyond expectations!

Studypool
4.7
Trustpilot
4.5
Sitejabber
4.4

Related Tags