Final Revision
Final Revision
1 2 3 4 5
$643,547 $678,214 $775,908 $778,326 $735,444
17. If they can reinvest these cash flows to earn a return of 8.2 percent, what is the future value
of this cash flow stream at the end of five years? (Round to the nearest dollar.)
18. Jack Stuart has loaned money to his brother at an interest rate of 5.75 percent. He expects to
receive $625, $650, $700, and $800 at the end of the next four years as complete repayment
of the loan with interest. How much did he loan out to his brother?
19. Transit Insurance Company has made an investment in another company that will guarantee
it a cash flow of $37,250 each year for the next five years. If the company uses a discount
rate of 15 percent on its investments, what is the present value of this investment? PVA=
20. Herm Mueller has invested in a fund that will provide him a cash flow of $11,700 for the
next 20 years. If his opportunity cost is 8.5 percent, what is the present value of this cash
flow stream? PV of an annuity PVA =
21. Jayadev Athreya has started on his first job. He plans to start saving for retirement early. He
will invest $5,000 at the end of each year for the next 45 years in a fund that will earn a
return of 10 percent. How much will Jayadev have at the end of 45 years? FVA =
22. Zhijie Jiang is saving to buy a new car in four years. She will save $5,500 at the end of each
of the next four years. If she invests her savings at 6.75 percent, how much will she have
after four years? FVA =
23. Maricela Sanchez needs to have $25,000 in five years. If she can earn 8 percent on any
investment, what is the amount that she will have to invest every year at the end of each year
for the next five years?
24. John Harper has borrowed $17,400 to pay for his new truck. The annual interest rate on the
loan is 9.4 percent, and the loan needs to be repaid in four payments. What will be his annual
payment if he begins his payment beginning now? C=? 4,952
25. Your father is 60 years old and wants to set up a cash flow stream that would be forever. He
would like to receive $20,000 every year, beginning at the end of this year. If he could invest
in account earning 9 percent, how much would he have to invest today to receive his
perpetual cash flow? PV of perpetuity = C/i =
26. Chris Collinge has funded a retirement investment with $250,000 earning a return of 5.75
percent. What is the value of the payment that he can receive in perpetuity? C =PV*i =
14,375
27. You plan to save $1,400 for the next four years, beginning now, to pay for a vacation. If you
can invest it at 6 percent, how much will you have at the end of four years? FVA due =
28. Mark Holcomb has a five-year loan on which he will make annual payments of $2,235,
beginning now. If the interest rate on the loan is 8.3 percent, what is the present value of this
annuity?
29. Norwood Investments is putting out a new product. The product will pay out $25,000 in the
first year, and after that the payouts will grow by an annual rate of 2.5 percent forever. If
you can invest the cash flows at 7.5 percent, how much will you be willing to pay for this
perpetuity? PV of a growing perpetuity = CF1/(i-g)=500,000
30. Hill Enterprises is expecting tremendous growth from its newest boutique store. Next year
the store is expected to bring in net cash flows of $675,000. The company expects its
earnings to grow annually at a rate of 13 percent for the next 15 years. What is the present
value of this growing annuity if the firm uses a discount rate of 18 percent on its
investments? PV of a growing annuity = 6,448,519
31. Desire Cosmetics borrowed $152,300 from a bank for three years. If the quoted rate (APR) is
11.75 percent, and the compounding is daily, what is the effective annual rate (EAR)? EAR =
(1+APR/m)^m = 12.46%
32. Largent Supplies Corp. has borrowed to invest in a project. The loan calls for a payment of
$17,384 every month for three years. The lender quoted Largent a rate of 8.40 percent with
monthly compounding. At what rate would you discount the payments to find amount
borrowed by Largent? 8.4%/12 = 0.7%
33. In a game of chance, the probability of winning a $50 is 40 percent and the probability of
losing a $50 prize is 60 percent. What is the expected value of a prize in the game? E(r)
=40%*50 + 60%*(-50) = -10
34. Use the following table to calculate the expected return for the asset.
Return Probability
0.1 0.25
0.2 0.5
0.25 0.25
Er
=0.25*0.1+0.
5*0.2 +
0.25*0.25 =
0.1875
35. The expected return for the asset below is 18.75 percent. If the return distribution for
the asset is described as in the following table, what is the variance for the asset's
returns?
Return Probability
0.1 0.25
0.2 0.5
0.25 0.25
Var = 0.25*(0.1 – 0.1875)^2 + 0.5*(0.2 – 0.1875)^2 + 0.25*(0.25-0.1875)^2=0.00296
36. The expected return for Stock V is 24.5 percent. If we know the following information about
Stock Z, then what is the probability of the Dynamite state of the world occurring?
Return Probability
67. Grant, Inc., is a fast growth stock and expects to grow at a rate of 25 percent for the next four
years. It then will settle to a constant-growth rate of 10 percent. The first dividend will be
paid out in year 3 and will be equal to $5.00. If the required rate of return is 18 percent, what
is the current price of the stock?
D1=D2 = 0
D3=5
D4 = 5*1.25 = 6.25
D5 = 6.25*1.1 = 6.875
P4 = D5/18%-10% = 85.93
P0 = 0+0+ 5/1.18^3+6.25/1.18^4 +85.93/1.18^4 = 50.58
68. Assume that you are considering the purchase of a stock which will pay dividends of $4.50
during the next year. Further assume that you will be able to sell the stock for $85.00 one
year from today and that your required rate of return is 15 percent. How much would you be
willing to pay for the stock today? (Round off to the nearest $0.01)
15% = (85 – buying price +4.5)/buying price Buy price=77.82
69. The Cyclone Golf Resorts is redoing its golf course at a cost of $2,744,320. It expects to
generate cash flows of $1,223,445, $2,007,812, and $3,147,890 over the next three years. If
the appropriate discount rate for the firm is 13 percent, what is the NPV of this project?
NPV = -$2,744,320 +$1, 223,445/(1+13%)^1 + $2,007,812/(1.13)^2 + 3,147,890/(1.13)^3=
70. Johnson Entertainment Systems is setting up to manufacture a new line of video game
consoles. The cost of the manufacturing equipment is $1,750,000. Expected cash flows over
the next four years are $725,000, $850,000, $1,200,000, and $1,500,000. Given the
company's required rate of return of 15 percent, what is the NPV of this project? $1,169,806
71. Binder Corp. has invested in new machinery at a cost of $1,450,000. This investment is
expected to produce cash flows of $640,000, $715,250, $823,330, and $907,125 over the
next four years. What is the payback period for this project? 2.12 years
72. Elmer Sporting Goods is getting ready to produce a new line of golf clubs by investing $1.85
million. The investment will result in additional cash flows of $525,000, $812,500, and
1,200,000 over the next three years. What is the payback period for this project? 2.43 years
73. Carmen Electronics bought new machinery for $5 million. This is expected to result in
additional cash flows of $1.2 million over the next seven years. The firm's cost of capital is
12 percent. What is the discounted payback period for this project? If the firm's acceptance
period is five years, will this project be accepted? 6.12 years No
74. LaGrange Corp. has forecasted that over the next four years the average annual after-tax
income will be $45,731. The average book value of the manufacturing equipment that is used
is $167,095. What is the accounting rate of return? ARR = Average NI/Average BV =
75. Stump Storage Co. is expecting to generate after-tax income of $155,708, $159,312, and
$161,112 for each of the next three years. The equipment used will have an average book
value of $251,575 over that period. What is the ARR? Average NI = ($155,708+ $159,312 +
$161,112)/3 = ; ARR =
76. Quick Sale Real Estate Company is planning to invest in a new development. The cost of the
project will be $23 million and is expected to generate cash flows of $14,000,000,
$11,750,000, and $6,350,000 over the next three years. The company's cost of capital is 20
percent. What is the internal rate of return on this project? (Round to the nearest percent.)
22%
77. A firm is considering taking a project that will produce $12 million of revenue per year. Cash
expenses will be $5 million, and depreciation expenses will be $1 million per year. If the firm
takes that project, then it will reduce the cash revenues of an existing project by $2 million.
What is the free cash flow on the project, per year, if the firm is in the 40 percent marginal
tax rate?
Revenue = 12 – 2 =10
Expense = 5
Depre =1
EBIT = 4M
Tax = 0.4*4
NI = EBIT – Tax=2.4
CFO = FCF = NI + Dep = 3.4M
78. Provo, Inc., had revenues of $10 million, cash operating expenses of $5 million, and
depreciation and amortization of $1 million during 2008. The firm purchased $500,000 of
equipment during the year while increasing its inventory by $300,000 (with no corresponding
increase in current liabilities). The marginal tax rate for Provo is 40 percent.
a. What is Provo's cash flow from operations for 2008? CFO = 10
Revenue =10M
Expense = 5
Dep=1M
EBIT = 4M
NI = 4*0.6 = 2.4
Operating CF = 2.4+1 = 3.4
b. What is Provo's free cash flow for 2008?
FCF = CFO – Capex – add WC = 3.4 - 0.5 – 0.3 =2.6M
c. What is Provo's NOPAT (net operating profit after tax) for 2008? =2.4
d. What is Provo's cash flows associated with investments for 2008? 0.8