In: Finance
2. Given the following cashflows, calculate both the NPV and the IRR for a project with a 7% cost of capital.
Initial Outlay = $100,000
Year 1 = $50,000
Year 2 = $40,000
Year 3 = $30,000
Year 4 = $10,000
Ans 1 | |||||||||
We have to use financial calculator to solve this | |||||||||
put in calculator for each individual case | |||||||||
Bond A | Bond B | ||||||||
FV | 1000 | 1000 | |||||||
PV | -1,017.63 | -989.54 | |||||||
PMT | 57.75 | 63.65 | |||||||
N | 7*2 | 14 | 5*2 | 10 | |||||
Compute I | 5.59% | 6.51% | |||||||
YTM = I computed above *2 | 11.18% | 13.02% | |||||||
Ans = | |||||||||
Bond A | 11.18% | ||||||||
Bond B | 13.02% | ||||||||
Ans 2 | |||||||||
Computation of NPV | |||||||||
Year | Cash flow | PVIF @ 7% | present value | ||||||
0 | -100000 | 1.0000 | (100,000.00) | ||||||
1 | 50000 | 0.9346 | 46,728.97 | ||||||
2 | 40000 | 0.8734 | 34,937.55 | ||||||
3 | 30000 | 0.8163 | 24,488.94 | ||||||
4 | 10000 | 0.7629 | 7,628.95 | ||||||
13,784.41 | |||||||||
Computation of IRR | |||||||||
Year | Cash flow | ||||||||
0 | -100000 | ||||||||
1 | 50000 | ||||||||
2 | 40000 | ||||||||
3 | 30000 | ||||||||
4 | 10000 | ||||||||
IRR = | 14.49% | ||||||||