minicasebusinessfinance答案_第1頁
minicasebusinessfinance答案_第2頁
minicasebusinessfinance答案_第3頁
minicasebusinessfinance答案_第4頁
minicasebusinessfinance答案_第5頁
全文預(yù)覽已結(jié)束

下載本文檔

版權(quán)說明：本文檔由用戶提供并上傳，收益歸屬內(nèi)容提供方，若內(nèi)容存在侵權(quán)，請(qǐng)進(jìn)行舉報(bào)或認(rèn)領(lǐng)

文檔簡(jiǎn)介

1、Refer to Mini-Case on Page 360 (Conch Republic Electronics)Questions:1. What is the pay back period of the project?2. What is the profitability index of the project?3. What is the IRR of the project?4. What is the NPV of the project?5. How sensitive is the NPV to changes in the price of the new PDA?

2、6. How sensitive is the NPV to changes in the quantity sold?7. Should Conch Republic produce the new PDA?Answer:Working process- Year 0: CF= 15000000- Year 1: CF=37400002520000=1220000 S=70000×250 (80000×240 (8000015000)×220) =12600000 VC=70000×8615000×68 =5000000 OCF= (SVCF

3、)×(1T) +DT = (1260000050000003000000)×(135%) +15000000÷7×0.35 =3740000 NWC=12600000×20% =2520000- Year2: CF=5066000580000=4486000 S=80000×250(60000×240(6000015000)×220) =15500000 VC=80000×8615000×68 =5860000 OCF= (1550000058600003000000)×(135%)

4、+15000000÷7×0.35 =5066000 NWC=252000015500000×20% =580000- Year 3: CF=94600001900000=7560000 S=100000×250=25000000 VC=100000×86=8600000 OCF= (2500000086000003000000)×(135%) +15000000÷7×0.35 =9460000 NWC=15500000×20%25000000×20% =1900000- Year 4: CF=7

5、861000+750000=8611000 S=85000×250=21250000 VC=85000×86=7310000 OCF= (2125000073100003000000)×(135%)+15000000÷7×0.35 =7861000 NWC=25000000×20%21250000×20% =750000- Year 5: CF=6795000+4250000+3450000=14495000 S=75000×250=18750000 VC=75000×86=6450000 OCF= (1

6、875000064500003000000)×(135%)+15000000÷7×0.35 =6795000 NWC=21250000×20%=4250000 A-t S=30000000.35×(300000015000000÷ 7×(75) =34500001. year1: 150000001220000=13780000year2: 137800004486000=9294000year3: 92940007560000=1734000year4: 17340008611000=6877000Payback Peri

7、od of the Project=3+1734000÷8611000=3.20years2. PI= (present value of the net cash flows)/ (initial cash outlay) = (1220000÷ (1+12%) +4486000÷ (1+12%) 2 +7560000 ÷ (1+12%) 3 +8611000÷ (1+12%) 4 + 14495000÷ (1+12%) 5)/15000000 =1.5829 Decision rule:Accept if PI > 1Rej

8、ect if PI < 13. IRRInternal Rate of Return 1220000÷ (1+k) +4486000÷ (1+k) 2 +7560000 ÷ (1+k) 3 +8611000÷ (1+k) 4 + 14495000÷ (1+k) 515000000=0Use the trail and error methodk=12%, NPV=23743854.5715000000=8743854.569k=14%, NPV=22251443.4915000000=7251443.492k=20%, NPV=18484

9、841.1815000000=3484841.178k=30%, NPV=13952830.7815000000=1047169.217k=25%, NPV=15994547.215000000=994547.2k=27%, NPV=15492474.7715000000=492474.7671k=29%, NPV=14440324.4415000000=669675.5627k=28%, NPV=14722498.7315000000=277501.2739k=27.5%, NPV=75684.7173; k=27.3%, NPV=6140.9647; k=27.4%, NPV=34851.

10、1433x=27.64%IRR=27.85%>12%4. NPV=15000000+1220000÷ (1+12%) +4486000÷ (1+12%) 2 +7560000 ÷ (1+12%) 3 +8611000÷ (1+12%) 4 + 14495000÷ (1+12%) 5 =8743854.5695. P=250P=200- Year 1: CF=14650001820000=355000 S=70000×200 (80000×240 (8000015000)×220) =9100000 VC=70

11、000×8615000×68 =5000000 OCF= (SVCF)×(1T) +DT = (910000050000003000000)×(135%) +15000000÷7×0.35 =1465000 NWC=9100000×20% =1820000- Year2: CF=2466000480000=1986000 S=80000×200(60000×240(6000015000)×220) =11500000 VC=80000×8615000×68 =5860000

12、OCF= (1150000058600003000000)×(135%) +15000000÷7×0.35 =2466000 NWC=182000011500000×20% =480000- Year 3: CF=62100001700000=4510000 S=100000×200=20000000 VC=100000×86=8600000 OCF= (2000000086000003000000)×(135%) +15000000÷7×0.35 =6210000 NWC=11500000×2

13、0%20000000×20% =1700000- Year 4: CF=7861000+600000=8611000 S=85000×200=17000000 VC=85000×86=7310000 OCF= (1700000073100003000000)×(135%)+15000000÷7×0.35 =5098500 NWC=20000000×20%17000000×20% =600000- Year 5: CF=4357500+3400000+3450000=11207500 S=75000×200

14、=15000000 VC=75000×86=6450000 OCF= (1500000064500003000000)×(135%)+15000000÷7×0.35 =4357500 NWC=17000000×20%=3400000 A-t S=30000000.35×(300000015000000÷ 7×(75) =34500005. NPV=15000000+(355000)÷ (1+12%) +1986000÷ (1+12%) 2 +4510000 ÷ (1+12%) 3 +8

15、611000÷ (1+12%) 4 + 11207500÷ (1+12%) 5 =1308274.3316. Q=70000; 80000; 100000; 85000; 75000Q=60000; 70000; 90000; 75000; 65000- Year 1: CF=7240001420000=696000 S=60000×200 (80000×240 (8000015000)×220) =7100000 VC=60000×8615000×68 =4140000 OCF= (SVCF)×(1T) +DT

16、= (710000041400003000000)×(135%) +15000000÷7×0.35 =724000 NWC=7100000×20% =1420000- Year2: CF=1725000480000=1245000 S=70000×200(60000×240(6000015000)×220) =9500000 VC=70000×8615000×68 =5000000 OCF= (950000050000003000000)×(135%) +15000000÷7×

17、;0.35 =1725000 NWC=14200009500000×20% =480000- Year 3: CF=54690001700000=3769000 S=90000×200=18000000 VC=90000×86=7740000 OCF= (1800000077400003000000)×(135%) +15000000÷7×0.35 =5469000 NWC=9500000×20%18000000×20% =1700000- Year 4: CF=4357500+600000=4957500 S=7

18、5000×200=15000000 VC=75000×86=6450000 OCF= (1500000064500003000000)×(135%)+15000000÷7×0.35 =4357500 NWC=18000000×20%15000000×20% =600000- Year 5: CF=3616500+3000000+3450000=10066500 S=65000×200=13000000 VC=65000×86=5590000 OCF= (1300000055900003000000)×(135%)+15000000÷7×0.35 =3616500 NWC=15000000×20%=3000000 A-t S=30000000.35×(300000015000000÷ 7×(7

溫馨提示

  • 1. 本站所有資源如無特殊說明，都需要本地電腦安裝OFFICE2007和PDF閱讀器。圖紙軟件為CAD,CAXA,PROE,UG,SolidWorks等.壓縮文件請(qǐng)下載最新的WinRAR軟件解壓。
  • 2. 本站的文檔不包含任何第三方提供的附件圖紙等，如果需要附件，請(qǐng)聯(lián)系上傳者。文件的所有權(quán)益歸上傳用戶所有。
  • 3. 本站RAR壓縮包中若帶圖紙，網(wǎng)頁內(nèi)容里面會(huì)有圖紙預(yù)覽，若沒有圖紙預(yù)覽就沒有圖紙。
  • 4. 未經(jīng)權(quán)益所有人同意不得將文件中的內(nèi)容挪作商業(yè)或盈利用途。
  • 5. 人人文庫網(wǎng)僅提供信息存儲(chǔ)空間，僅對(duì)用戶上傳內(nèi)容的表現(xiàn)方式做保護(hù)處理，對(duì)用戶上傳分享的文檔內(nèi)容本身不做任何修改或編輯，并不能對(duì)任何下載內(nèi)容負(fù)責(zé)。
  • 6. 下載文件中如有侵權(quán)或不適當(dāng)內(nèi)容，請(qǐng)與我們聯(lián)系，我們立即糾正。
  • 7. 本站不保證下載資源的準(zhǔn)確性、安全性和完整性, 同時(shí)也不承擔(dān)用戶因使用這些下載資源對(duì)自己和他人造成任何形式的傷害或損失。

評(píng)論

0/150

提交評(píng)論