Question

In: Finance

Case “Cam Reddish” Inc “Cam Reddish” Inc. finances its three projects X, Y & Z with...

Case “Cam Reddish” Inc
“Cam Reddish” Inc. finances its three projects X, Y & Z with a WACC of 10 percent.
The firm offered a project “X” with the following cash flows:

Year Cash Flows
0 ($8,000)
1 $4,100
2 $3,600
3 $4,700

The company is thinking also of another two projects “Y” & “Z” with the following information:
Project Y Z
NPV $2,789.50 $453.00
MIRR 18.25% 9.55%
IRR 16.25% 8.56%
Discounted Payback Period 2.44 years 5.33 Year


1. NPV for “X” is:
$4,400.00
$2,233.66
$3,100.55
$20,400.00
MIRR for "X" is:
11.00%
19.41%
8.88%
15.64%
Payback Period for "X" is:
1.94 years
2.37 years
2.06 years
3.00 years
Discounted payback period for "X":
2.06 years
1.64 years
2.37 years
3.00 years
5. Assuming the three project X, Y & Z are independent then based on NPV criteria we can choose:
X, Y & Z
X & Z
Only X
Only Y

6. Assuming the three project X, Y & Z are Mutual Exclusive then based on NPV criteria we can choose:
X, Y & Z
X & Z
Only X
Only Y
7. Assuming the three project X, Y & Z are independent then based on MIRR criteria we can choose:
X, Y & Z
X & Y
Only X
Only Z
8. Assuming the three project X, Y & Z are Mutual Exclusive then based on MIRR criteria we can choose:
X, Y & Z
X & Y
Only X
Only Z
9. If IRR for “X” is 17.95%, and the three project X, Y & Z are Independent then based on IRR criteria we can choose:
X, Y & Z
X & Y
Only X
Only Y
10. Based on Discounted Payback Period we should choose:
Only X
Only Y
Only Z
X, Y & Z

Solutions

Expert Solution

Project X Y Z
NPV $              2,234 $ 2,789.50 $        453.00
IRR 17.95% 16.25% 8.56%
Modified IRR 19.41% 18.25% 9.55%
Payback Period 2.06
Discounted Pay Back Period 2.37 2.44 5.33
WACC = 10%
For Project X
Computation of NPV
Year Cashflows PVF@ 10% PV
A 0 $            (8,000) 1 $        (8,000)
PV of Cash Outflows $        (8,000)
B 1 $              4,100 0.9091 $    3,727.27
2 $              3,600 0.8264 $    2,975.21
3 $              4,700 0.7513 $    3,531.18
$ 10,233.66
C NPV = B-A $    2,233.66
Computation of Payback Period
Year Cashflows Cummulative Cashflows
0 $            (8,000)
1 $              4,100 $        4,100
2 $              3,600 $        7,700
3 $              4,700
Payback Period = 2 years+ {(8000 - 7700) / 4700}
= 2.06 years
Computing Discounted Payback period
Year Cashflows PVF@ 10% PV
0 $            (8,000) 1
1 $              4,100 0.9091 $          3,727
2 $              3,600 0.8264 $          2,975
3 $              4,700 0.7513 $          3,531
Payback Period = 2 years+ {(8000 - 6702) / 3531}
= 2.37 years
Computing Modified IRR
Interim Cash inflows Invested @ WACC(10%) upto 3years
Year Cashflows FVF FV
1 $              4,100 1.21 $          4,961
2 $              3,600 1.1 $          3,960
3 $              4,700 1 $          4,700
Cash Inflows at end of Year 3 $        13,621
0 $            (8,000) 1 $        (8,000)
PV of Cash Outflows $        (8,000)
Given Options PVF for 3 years
11% 0.7312 $        9,960
19.41% 0.5873 $        8,000
8.88% 0.7747 $     10,553
15.64% 0.6467 $        8,808
For Modified IRR,
PV of Cash Inflows = PV of Cash Outflows
$13621 * PVF(x%,3rd year) = $          8,000
Therefore, Modified IRR = 19.41%
Project X Y Z
NPV $              2,234 $ 2,789.50 $        453.00
5 If Projects are Independent, all the Projects with Positive NPV can be Slected.
Ans: X,Y & Z
6 If Projects are Mutually Exclusive, Project with Highest NPV Should be Selected
Ans: Only Y
7 If Projects are Independent, all the Projects with Modified IRR which are greaterthan WACC can be Slected.
Ans:

Related Solutions

Case “Cam Reddish” Inc “Cam Reddish” Inc. finances its three projects X, Y & Z with...
Case “Cam Reddish” Inc “Cam Reddish” Inc. finances its three projects X, Y & Z with a WACC of 10 percent. The firm offered a project “X” with the following cash flows: Year Cash Flows 0 ($8,000) 1 $4,100 2 $3,600 3 $4,700 The company is thinking also of another two projects “Y” & “Z” with the following information: Project Y Z NPV $2,789.50 $453.00 MIRR 18.25% 9.55% IRR 16.25% 8.56% Discounted Payback Period 2.44 years 5.33 Year 1. NPV...
If X, Y and Z are three arbitrary vectors, prove these identities: a. (X×Y).Z = X.(Y×Z)...
If X, Y and Z are three arbitrary vectors, prove these identities: a. (X×Y).Z = X.(Y×Z) b. X×(Y×Z) = (X.Z)Y – (X.Y)Z c. X.(Y×Z) = -Y.(X×Z)
Company B has three Projects it can choose from: Projects X, Y and Z. The following...
Company B has three Projects it can choose from: Projects X, Y and Z. The following information is available regarding Project X: Years 0 1 2 3 CF -100 80 60 40 The company’s capital structure is distributed equally between debt and preferred stock and the remaining 40% goes to common stock. It has also the following information: 1- After tax cost of debt: 3%. Tax rate: 40% 2- Preferred stocks are selling at $70 per share and pay a...
Company B has three Projects it can choose from: Projects X, Y and Z. The following...
Company B has three Projects it can choose from: Projects X, Y and Z. The following information is available regarding Project X: Years 0 1 2 3 CF -100 80 60 40 The company’s capital structure is distributed equally between debt and preferred stock and the remaining 40% goes to common stock. It has also the following information: 1- After tax cost of debt: 3%. Tax rate: 40% 2- Preferred stocks are selling at $70 per share and pay a...
Company B has three Projects it can choose from: Projects X, Y and Z. The following...
Company B has three Projects it can choose from: Projects X, Y and Z. The following information is available regarding Project X: Years 0 1 2 3 CF -100 80 60 40 The company’s capital structure is distributed equally between debt and preferred stock and the remaining 40% goes to common stock. It has also the following information: 1- After tax cost of debt: 3%. Tax rate: 40% 2- Preferred stocks are selling at $70 per share and pay a...
The full three-dimensional Schrödinger equation is −ℏ22m(∂2∂x2ψ(x,y,z)+∂2∂y2ψ(x,y,z)+∂2∂z2ψ(x,y,z))+U(x,y,z)ψ(x,y,z)=Eψ(x,y,z). By using the substitutions from the introduction, this becomes...
The full three-dimensional Schrödinger equation is −ℏ22m(∂2∂x2ψ(x,y,z)+∂2∂y2ψ(x,y,z)+∂2∂z2ψ(x,y,z))+U(x,y,z)ψ(x,y,z)=Eψ(x,y,z). By using the substitutions from the introduction, this becomes −ℏ22m(∂2∂x2ψxψyψz+∂2∂y2ψxψyψz+∂2∂z2ψxψyψz)+(Ux+Uy+Uz)ψxψyψz=Eψxψyψz What is ∂2∂x2ψxψyψz? To make entering the expression easier, use D2x in place of d2ψxdx2, D2y in place of d2ψydy2, and D2z in place of d2ψzdz2. Answer in terms of ψx,ψy,ψz,D2x,D2y,andD2z
The curried version of let f (x,y,z) = (x,(y,z)) is let f (x,(y,z)) = (x,(y,z)) Just...
The curried version of let f (x,y,z) = (x,(y,z)) is let f (x,(y,z)) = (x,(y,z)) Just f (because f is already curried) let f x y z = (x,(y,z)) let f x y z = x (y z)
Let X, Y ⊂ Z and x, y ∈ Z Let A = (X\{x}) ∪ {x}....
Let X, Y ⊂ Z and x, y ∈ Z Let A = (X\{x}) ∪ {x}. a) Prove or disprove: A ⊆ X b) Prove or disprove: X ⊆ A c) Prove or disprove: P(X ∪ Y ) ⊆ P(X) ∪ P(Y ) ∪ P(X ∩ Y ) d) Prove or disprove: P(X) ∪ P(Y ) ∪ P(X ∩ Y ) ⊆ P(X ∪ Y )
Consider the scalar functions f(x,y,z)g(x,y,z)=x^2+y^2+z^2, g(x,y,z)=xy+xz+yz, and=h(x,y,z)=√xyz Which of the three vector fields ∇f∇f, ∇g∇g and...
Consider the scalar functions f(x,y,z)g(x,y,z)=x^2+y^2+z^2, g(x,y,z)=xy+xz+yz, and=h(x,y,z)=√xyz Which of the three vector fields ∇f∇f, ∇g∇g and ∇h∇h are conservative?
1) Generate a data set with three variables (X, Y and Z). X and Y have...
1) Generate a data set with three variables (X, Y and Z). X and Y have 10 observations for each (N=10), and Z has 13 observations (N=13). Each observation should have two digits (such as “83” or “8.3”). 2) Draw a stem-and-leaf display for variable Z only and draw a box plot display for variable Z after specifying the 5 numbers (UEX, LEX, FU, FL, MD). 3) Calculate the mean and standard deviation for variable X 4) Calculate the mean...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT