|
|
| | Module 3, Assignment 2 Template | | | | | | I left some of these filled in as guidance. |
| | | | | 8% |
| | Project | After TaxCash Flows/Year | Length of Project | Cost | | Solution |
| | A | $ 2,300.00 | 5 | $ 8,000.00 | #'s 1 and 2 | NPVa = | $1,183.23 | $1,183.23 |
| | B | | | | | IRRa = | 13.46% | ($0.34) |
| | C |
| | D | | | | | NPVb = | 1xxx.13 |
| | | | | | | IRRb | 1x.xx% |
| | Year | Income After Taxes | | | | NPVc = | xxxx.59 |
| | 1 | $ 6,000.00 | | | | IRRc | xx.x% |
| | 2 |
| | 3 | | | | | NPVd = | $ - 0 |
| | 4 | | | | | IRRd | xx.x% |
| | | | | | #3 |
| | | | | | #4 | Maintaining Current Diviend Per Share |
| | | | | | Year | After Tax Income | Dividend | Capital Expenditure | External Funding Required |
| | | | | | 1 | $ 6,000.00 | $ 4,000.00 | $ 8,000.00 | $ 6,000.00 |
| | | | | | 2 |
| | | | | | 3 |
| | | | | | 4 | | | $ - 0 | $ - 0 |
| | | | | | | | | | $ 6,000.00 |
| | | | | | #5 | Maintaining a 50% Payout Ratio |
| | | | | | Year | After Tax Income | Dividend | Capital Expenditure | External Funding Required |
| | | | | | 1 | $ 6,000.00 | $ 3,000.00 | $ 8,000.00 | $ 5,000.00 |
| | | | | | 2 |
| | | | | | 3 |
| | | | | | 4 | | | $ - 0 | $ - 0 |
| | | | | | | | | | $ 5,000.00 |
| | | | | | #6 | Considering the Dividend Decision is a Residual Decision |
| | | | | | Year | After Tax Income | Dividend | Capital Expenditure | External Funding Required |
| | | | | | 1 | $ 6,000.00 | $ - 0 | $ 8,000.00 | $ 2,000.00 |
| | | | | | 2 | | $ - 0 |
| | | | | | 3 | | $ - 0 |
| | | | | | 4 | | | $ - 0 | $ - 0 |
| | | | | | | | | | $ 2,000.00 |