Making Choices: the Method, MARR, and Multiple Attributes
Solutions to Problems 10.1 The circumstances are when the lives for all alternatives are: (1) finite and equal, or (2) considered infinite. It is also correct when (3) the evaluation will take lace over a secified stud! eriod. 10.2 Incremental cash flow anal!sis is mandator! for the "#" method and $%& method. (It is noteworth! that if unequal'life cash flows are evaluated (! "#" usin) an *+'(ased relation that reflects the differences in cash flows (etween two alternatives, the (reakeven i, will (e the same as the incremental i,. (-ee Ta(le 10.2 and -ection 10.1 for comments.) 10.3 .umericall! lar)est means the alternative with the lar)est /+, *+ or 0+ identifies the selected alternative. 0or (oth revenue and service alternatives, the lar)est num(er is chosen. 0or e1amle, 2'3000 is selected over 2'10,000, and 24100 is selected over 2'30. 10.5 (a) 6and solution: *fter consultin) Ta(le 10.1, choose the *+ or /+ method at 78 for equal lives of 7 !ears. &omuter solution: either the /9T function or the /: function can )ive sin)le'cell solutions for each alternative. In either case, select the alternative with the numericall! lar)est value of *+ or /+. (() (1) 6and solution: 0ind the /+ for each cash flow series. /+ 7 ; '10,000 4 2000(/%0,178,7) 4 (<300 = 5000) (/%*,178,7) ; '10,000 4 2000(0.2<<0) 4 2300(5.0>><) ; 2>2< /+ 10 ; '15,000 4 2300(/%0,178,7) 4 (10,000 = 3300) (/%*,178,7) ; 23015 /+ 13 ; '17,000 4 3000(/%0,178,7) 4 (15,000 = >000) (/%*,178,7) ; 211,351 /+ 20 ; '25,000 4 3300(/%0,178,7) 4 (20,300 = 11,000) (/%*,178,7) &hater 10 1 PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission. ; 213,<<7 /+ 23 ; '33,000 4 <000(/%0,178,7) 4 (2<,300 = 1<,000) (/%*,178,7) ; 211,511 -elect the 20 cu(ic meter siAe. &omuter solution: Bse the /: function to find the /+ in a searate sreadsheet cell for each alternative. -elect the 20 cu(ic meter alternative. (() (2) $u! another 20 cu(ic meter truck, not a smaller siAe, (ecause it is alwa!s correct to send the lar)est amount that is economicall! Custified. 10.3 (a) 6and solution: &hoose the *+ or /+ method at 0.38 for equal lives over <0 months. &omuter solution: Dither the /9T function or the /: function can )ive sin)le'cell solutions for each alternative. (() The $%& method was the evaluation method in chater E, so rework it usin) *+. 6and solution: 0ind the *+ for each cash flow series on a er household er month (asis. *+ 1 ; 1.23 = <0(*%/,0.38,<0) ; 1.23 = <0(0.01E33) ; 1.23 ' 1.1< ; 20.0E &hater 10 2 PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission. *+ 2 ; 7.00 ' 300(*%/,0.38,<0) ; 7.00 = E.<> ; 2'1.<> -elect ro)ram 1. &omuter solution: Fevelo the *+ value usin) the /9T function in a searate cell for each ro)ram. -elect ro)ram 1. 10.< Gon) to infinite life alternatives. D1amles are usuall! u(lic sector roCects such as dams, hi)hwa!s, (uildin)s, railroads, etc. 10.> (a) The e1ected return is 12 ' 7 ; 58 er !ear. (() "etain 9*"" ; 128 and then estimate the roCect i,. Take the risk'related return e1ectation into account (efore decidin) on the roCect. If 128 H i, H 1>8, Iohn must decide if the risk is worth less than 38 over 9*"" ; 128. 10.7 (a) $onds are de(t financin) (() -tocks are alwa!s equit! (c) Dquit! (d) Dquit! loans are de(t financin), like house mort)a)e loan 10.E The roCect that is reCected, sa! $, and has the ne1t hi)hest "#" measure, i, $, in effect sets the 9*"", (ecause itJs rate of return is a lost oortunit! rate of return. +ere an! second alternative selected, roCect $ would (e it and the effective 9*"" would (e i, $ . 10.10 $efore'ta1 oortunit! cost is the 1<.<8 for)one rate. Fetermine the after'ta1 ercenta)e after the effective ta1 rate (T e ) is calculated. &hater 10 3 PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission. T e ; 0.0< 4 (0.E5)(0.20) ; 0.257 *fter'ta1 9*"" ; $efore'ta1 9*"" (1' T e ) ; 1<.< (1 = 0.257) ; 12.578 10.11 (a) -elect 2. It is the alternative investin) the ma1imum availa(le with incremental i, K E8. (() -elect 3. (c) -elect 3. (d) 9*"" ; 108 for alternative 5 is oortunit! cost at 2500,000 level, since 5 is the first unfunded roCect due to unavaila(ilit! of funds. 10.12 -et the 9*"" at the cost of caital. Fetermine the rate of return for the cash flow estimates and select the (est alternative. D1amine the difference (etween the return and 9*"" to searatel! determine if it is lar)e enou)h to cover the other factors for this selected alternative. (This is different than increasin) the 9*"" (efore the evaluation to accommodate the factors.) 10.13 (a) 9*"" ma! tend to (e set lower, (ased on the success of the last urchase. (() -et the 9*"" and then treat the risk associated with the urchase searatel! from the 9*"". 10.15 (a) &alculate the two +*&& values. +*&& 1 ; 0.<(128) 4 0.5 (E8) ; 10.78 +*&& 2 ; 0.2(128) 4 0.7(12.38) ; 12.58 Bse aroach 1, with a F'D mi1 of 508'<08 10.15 (cont) (() Get 1 1 and 1 2 (e the ma1imum costs of de(t caital. *lternative 1: 108 ; +*&& 1 ; 0.<(128) 4 0.5(1 1 ) 1 1 ; L108 ' 0.<(128)M%0.5 ; >8 &hater 10 5 PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission. Fe(t caital cost would have to decrease from E8 to >8. *lternative 2: 108 ; +*&& 2 ; 0.2(128) 4 0.7(1 2 ) 1 2 ; L108 ' 0.2(128)M%0.7 ; E.38 Fe(t caital cost would, a)ain, have to decreaseN now from 12.38 to E.38 &hater 10 3 PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission. 10.13 The lowest +*&& value of >.E8 occurs at the F'D mi1es of 210,000 and 223,000 loan. This translates into fundin) (etween 2>3,000 and 2E0,000 from their own funds.
10.1< +*&& ; cost of de(t caital 4 cost of equit! caital ; (0.5)L0.<<>(78) 4 0.333(108)M 4 (0.<)L(0.5)(38) 4 (0.<)(E8)M ; 0.5L7.<<>8M 4 0.< L>.58M ; >.E0>8 10.1> (a) &omute and lot +*&& for each F'D mi1. F'D 9i1 +*&& 100'0 15.308 >0'30 11.55 <3'33 10.33 30'30 E.>0 33'<3 E.75 20'70 12.57 0'100 12.30 (() F'D mi1 of 308'308 has the lowest +*&& value. &hater 10 < PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission. 10.17 (a) The sreadsheet shows a 308 ' 308 mi1 to have the lowest +*&& at E.>08. (() &han)e the de(t rate column (& to F) to add the 108 and o(serve the new lot. .ow de(t of 338 (F'D of 33'<3) has the lowest +*&& ; 10.178. 10.1E -olve for the cost of de(t caital, 1. +*&& ; 10.>8 ; 0.7(<8) 4 (1'0.7) (1) 1 ; (10.> = 5.7)%0.2 ; 2E.38 The rate of 2E.38 for de(t caital (loans, (onds, etc.) seems ver! hi)h. &hater 10 > PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission. 10.20 $efore'ta1es: +*&& ; 0.5(E8) 4 0.<(128) ; 10.78 er !ear *fter'ta1: Insert Dquation L10.3M into the (efore'ta1 +*&& relation. *fter'ta1 +*&& ; (equit!)(equit! rate) 4 (de(t)((efore'ta1 de(t rate)(1=T e )
; 0.5(E8) 4 0.<(128)(1'0.33) ; 7.278 er !ear The ta1 advanta)e reduces the +*&& from 10.78 to 7.278 er !ear, or 2.328 er !ear. 10.21 (a) 0ace value ; 22,300,000 ; 22,3>>,320 0.E> (() $ond interest ; 0.052(2,3>>,320) ; 22>,0<2 ever! 3 months 5 Fividend quarterl! net cash flow ; 22>,0<2(1 ' 0.33) ; 21>,3E0
The rate of return equation er 3'months over 20(5) quarters is: 0 ; 2,300,000 = 1>,3E0(/%*,i,,70) = 2,3>>,320(/%0,i,,70) i, ; 0.>328 er 3 months ("*TD function) .ominal i, ; 2.E278 er !ear Dffective i, ; (1.00>32) 5 = 1 ; 2.E<8 er !ear 10.22 (a) *nnual loan a!ment is the cost of the 21<0,000 de(t caital. 0irst, determine the after'ta1 cost of de(t caital. 10.22 (cont) Fe(t cost of caital: (efore'ta1 (1'T e ) ; E8(1'0.22) ; >.028 *nnual interest 1<0,000(0.0>02) ; 211,232 *nnual rincial re'a!ment ; 1<0,000%13 ; 210,<<> Total annual a!ment ; 221,7EE &hater 10 7 PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission. (() Dquit! cost of caital: <.38 er !ear on 250,000 is 22<00 annuall!. -et u the sreadsheet with the three series. Dquit! rate is <.38, loan interest rate is >.028, and rincile re'a!ment rate is <.38 since the annual amount will not earn interest at the equit! rate of <.38. The difference in /+ values is: Fifference ; 200,000 ' /+ equit! lost = /+ of loan interest aid = /+ of loan rincile re'a!ment not saved as equit! ; 2'2<, E1< This means the /+ of the sellin) rice in the future must (e at least 22<,E1< more than the current urchase rice to make a ositive return on the investment, assumin) all the current num(ers remain sta(le. (c) *fter'ta1 +*&& ; 0.2(<.38) 4 0.7(E8(1'0.22) ; <.E1<8 10.23 Dquit! cost of caital is stated as <8. Fe(t cost of caital (enefits from ta1 savin)s. $efore'ta1 (ond annual interest ; 5 million (0.07) ; 2320,000 &hater 10 E PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission. *nnual (ond interest .&0 ; 320,000(1 = 0.5) ; 21E2,000 Dffective quarterl! dividend ; 1E2,000%5 ; 257,000 0ind quarterl! i, usin) a /+ relation. 0 ; 5,000,000 ' 57,000(/%*,i,,50) ' 5,000,000(/%0,i,,50) i, ; 1.28 er quarter ; 5.78 er !ear (nominal) Fe(t financin) at 5.78 er !ear is cheaer than equit! funds at <8 er !ear. (.ote: The correct answer is also o(tained if the (efore'ta1 de(t cost of 78 is used to estimate the after'ta1 de(t cost of 78(1 ' 0.5) ; 5.78 from Dquation L10.3M.) 10.25 (a) $ank loan: *nnual loan a!ment ; 700,000(*%/,78,7) ; 700,000(0.1>501) ; 213E,207 /rincial a!ment ; 700,000%7 ; 2100,000 *nnual interest ; 13E,207 = 100,000 ; 23E,207 Ta1 savin) ; 3E,207(0.50) ; 213,<73 Dffective interest a!ment ; 3E,207 = 13,<73 ; 223,323 Dffective annual a!ment ; 23,323 4 100,000 ; 2123,323 The *+'(ased i, relation is: 0 ; 700,000(*%/,i,,7) =123,323 (*%/,i,,7) ; 123,323 ; 0.13551 700,000 i, ; 5.E38 $ond issue: *nnual (ond interest ; 700,000(0.0<) ; 257,000 Ta1 savin) ; 57,000(0.50) ; 21E,200 Dffective (ond interest ; 57,000 = 1E,200 ; 227,700 The *+'(ased i, relation is: 0 ; 700,000(*%/,i,,10) ' 27,700 ' 700,000(*%0,i,,10) &hater 10 10 PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission. i, ; 3.<8 ("*TD or I"" function) $ond financin) is cheaer. (() $onds cost <8 er !ear, which is less than the 78 loan. The answer is the same (efore'ta1es. 10.23 0ace value of (ond issue ; (10,000,000)% 0.E>3 ; 210,23<,510
The /+'(ased rate of return equation is: 0 ; 10,000,000 = <70,000(/%*,i,,30) =10,23<,510(/%0,i,,30) i, ; <.738 er !ear (D1cel "*TD function) $onds are cheaer than the (ank loan at >.38 with no ta1 advanta)e. 10.2< Fividend method: " e ; F: 1 %/ 4 ) ; 0.E3%17.70 4 0.013 ; <.558 &*/9: (The return values are in ercents.) " e ; " f 4 O(" m ' " f ) ; 5.3 4 1.1E(5.E3 = 5.3) ; 3.058 &*/9 estimate of cost of equit! caital is 1.58 lower. 10.2> Fe(t caital cost: E.38 for 2< million (<08 of total caital) &hater 10 11 PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission. Dquit! '' common stock: 100,000(32) ; 23.2 million or 328 of total caital " e ; 1.10% 32 4 0.02 ; 3.558
Dquit! '' retained earnin)s: cost is 3.558 for this 78 of total caital. +*&& ; 0.<(E.38) 4 0.32(3.558) 4 0.07(3.558) ; >.778 10.27 Gast !ear &*/9 comutation: " e ; 5.0 4 1.10(3.1 = 5.0) ; 5.0 4 1.21 ; 3.218 This !ear &*/9 comutation: " e ; 3.E 4 1.17(3.1 = 3.E) ; 3.E 4 1.52 ; 3.328 Dquit! costs sli)htl! more in art (ecause the coman!Js stock (ecame more volatile (ased on an increase in (eta. The safe return rate sta!ed a(out the same in the switch from B- to Duro (onds.
10.2E Fetermine the effective annual interest rate i a for each lan usin) the effective interest rate equation in chater 5. *ll the dollar values can (e ne)lected. /lan 1: i a for de(t ; (1 4 0.00373) 12 '1 ; >.2238 i a for equit! ; (1 4 0.03) 2 ' 1 ; <.0E8 +*&& * ; 0.3(>.2238) 4 0.3(<.0E8) ; <.<<8 /lan 2: i a for 1008 equit! ; +*&& $ ; (1 4 0.03) 2 ' 1 ; <.0E8
/lan 3: i a for 1008 de(t ; +*&& & ; (1 4 0.00373) 12 '1 ; >.2238 /lan 2: 1008 equit! has the lowest (efore'ta1 +*&&. 10.30 (a) Dquit! caital: 308 of caital at 138 er !ear. &hater 10 12 PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission. Fe(t caital: 138 in (onds and 338 in loans. &ost of loans: 10.38 er !ear &ost of (onds: <8 from the ro(lem statement, or determine i,. $ond annual interest er (ond ; 210,000(0.0<) ; 2<00 0 ; 10,000 ' <00(/%*,i,,13) ' 10,000(/%0,i,,13) i, ; <.08 ("*TD function) $efore'ta1 +*&& ; 0.3(138) 4 0.13(<8) 4 0.33(10.38) ; 12.0>38 (() Bse T e ; 338 to calculate after'ta1 +*&& with Dquation L10.3M inserted into Dquation L10.1M, as mentioned at the end of -ection 10.3 in the te1t. *fter'ta1 +*&& ; (equit!)(equit! rate) 4 (de(t)((efore'ta1 de(t rate)(1=T e ) ; 0.3(138) 4 L0.13(<8) 4 0.33(10.3)M(1'0.33) ; 10.5>8 &hater 10 13 PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission. 10.31 0or the F'D mi1 of >08'308, +*&& ; 0.>(>.08) 4 0.3(10.358) ; 7.08 9*"" ; +*&& ; 78 (a) Indeendent roCects: These are revenue roCects. 0astest solution is to find /+ at 78 for each roCect. -elect all those with /+ K 0. /+ 1 ; '23,000 4 <,000 (/%*,78,5) 4 5,000 (/%0,78,5) /+ 2 ; '30,000 4 E,000 (/%*,78,5) ' 1,000 (/%0,78,5) /+ 3 ; '30,000 4 13,000 (/%*,78,5) 4 20,000 (/%0,78,5) -readsheet solution (elow shows /+ at 78 and overall i, Indeendent: #nl! roCect 3 has /+ K 0. -elect it. (() 9utuall! e1clusive: -ince onl! /+ 3 K 0, select it. 10.32 Two indeendent, revenue roCects with different lives. 0astest solution is to find *+ at 9*"" for each roCect. -elect all those with *+ K 0. 0ind +*&& first. &hater 10 15 PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission. Dquit! caital is 508 at a cost of >.38 er !ear Fe(t caital is 38 er !ear, comounded quarterl!. Dffective rate after ta1es is *fter'ta1 de(t i, ; L(1 4 0.03%5) 5 ' 1M (1' 0.3) ; 3.0E3(0.>) ; 3.3<<38 er !ear +*&& ; 0.5(>.38) 4 0.<(3.3<<38) ; 3.158 er !ear 9*"" ; +*&& ; 3.158 (a) *t 9*"" ; 3.158, select (oth indeendent roCects (row 1> cells) (() +ith 28 added for hi)her risk, onl! roCect + is acceta(le (row 20 cells) &hater 10 13 PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission. 10.33 #ne aroach is to utiliAe a Pcost onl!J anal!sis and incrementall! comare alternatives a)ainst each other without the ossi(ilit! of selectin) the do'nothin) alternative. 10.35 * lar)e F'D mi1 over time is not health! financiall! (ecause this indicates that the erson owns too small of a ercenta)e of his or her own assets (equit! ownershi) and is risk! for creditors and lenders. +hen the econom! is in a Pti)ht mone! situationJ additional cash and de(t caital (loans, credit) will (e hard to o(tain and ver! e1ensive in terms of the interest rate char)ed. 10.33 1008 equit! financin) 9*"" ; 7.38 is known. Fetermine /+ at the 9*"". /+ ; '230,000 4 30,000(/%*,7.38,13) ; '230,000 4 30,000(7.3052) ; '230,000 4 25E,12< ; 2'7>5 -ince /+ H 0, 1008 equit! does not meet the 9*"" requirement. <08'508 F'D financin) Goan rincial ; 230,000(0.<0) ; 2130,000 Goan a!ment ; 130,000(*%/,E8,13) ; 130,000(0.1250<) ; 217,<0E er !ear &ost of <08 de(t caital is E8 for the loan. +*&& ; 0.5(7.38) 4 0.<(E8) ; 7.78 9*"" ; 7.78 *nnual .&0 ; roCect .&0 ' loan a!ment ; 230,000 = 17,<0E ; 211,3E1 *mount of equit! invested ; 230,000 ' 130,000 ; 2100,000 &alculate /+ at the 9*"" on the (asis of the committed equit! caital. /+ ; '100,000 4 11,3E1(/%*,7.78,13) ; '100,000 4 11,3E1(7.13<>) ; 2 '>,07> &hater 10 1< PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission. &onclusion: /+ H 0N a <08 de(t'508 equit! mi1 does not meet the 9*"" requirement. 10.3< Fetermine i, for each lan. /lan 1: 708 equit! means 2570,000 funds are invested. Bse a /+'(ased relation. 0 ; '570,000 4 E0,000 (/%*,i,,>) i 1 , ; >.308 ("*TD function) /lan 2: 308 equit! means 2300,000 invested. 0 ; '300,000 4 E0000 (/%*,i,,>) i 2 , ; 22.E38 ("*TD function) /lan 3: 108 equit! means 2250,000 invested. 0 ; '250,000 4 E0,000(/%*,i,,>) i 3 , ; 32.178 ("*TD function) Fetermine the 9*"" values. (a) 9*"" ; >.38 all lans (() 9*"" 1 ; +*&& 1 ; 0.7(>.38) 4 0.2(108) ; 7.08 9*"" 2 ; +*&& 2 ; 0.3(>.38) 4 0.3(108) ; 7.>38 9*"" 3 ; +*&& 3 ; 0.5(>.38) 4 0.<(108) ; E.08 (c ) 9*"" 1 ; (7.00 4 >.3)%2 ; >.>38 9*"" 2 ; (7.>3 4 >.3)%2 ; 7.1238 9*"" 3 ; (E.00 4 >.3)%2 ; 7.238 9ake the decisions usin) i, values for each lan. /art (a) /art (() /art (c ) /lan i, 9*"" Q 4 9*"" Q 4 9*"" Q 4
1 >.38 >.38 . 7.00 8 . >.>38 . 2 22.E3 >.3 R 7.>3 R 7.123 R 3 32.17 >.3 R E.00 R 7.23 R &hater 10 1> PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission. ( 4 Ta(le le)end: SQT oses the question SIs the lan Custified in that i, K 9*""QT) -ame decision for all 3 otionsN lans 2 and 3 are acceta(le. 10.3> (a) 0ind cost of equit! caital usin) &*/9. " e ; 58 4 1.03(38) ; E.238 9*"" ; E.238 0ind i, on 308 equit! investment. 0 ; '3,000,000 4 2,000,000(/%*,i,,<) i, ; 32.<<8 ("*TD function) The investment is economicall! acceta(le since i, K 9*"". (() Fetermine +*&& and set 9*"" ; +*&&. 0or 308 de(t financin) at 78, +*&& ; 9*"" ; 0.3(78) 4 0.3(E.238) ; 7.<238 The investment is acceta(le, since 32.<<8 K 7.<238. 10.37 *ll oints will increase, e1cet the 08 de(t value. The new +*&& curve is relativel! hi)her at (oth the 08 de(t and 1008 de(t oints and the minimum +*&& oint will move to the ri)ht. &onclusion: The minimum +*&& will increase with a hi)her F'D mi1, since de(t and equit! cost curves rise relative to those for lower F'D mi1es. 10.3E If the de(t'equit! ratio of the urchaser is too hi)h after the (u!out and lar)e interest a!ments (de(t service) are required, the new coman!Js credit ratin) ma! (e de)raded. In the event that additional (orrowed funds are needed, it ma! not (e ossi(le to o(tain them. *vaila(le equit! funds ma! have to (e deleted to sta! afloat or )row as cometition challen)es the com(ined comanies. -uch events ma! si)nificantl! weaken the economic standin) of the coman!. 10.50 "atin)s (! attri(ute with 10 for U1. *ttri(ute Imortance Go)ic 1 10 9ost imortant (10) 2 2.3 0.3(3) ; 2.3 &hater 10 17 PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission. 3 3 1%2(10) ; 3 5 3 2(2.3) ; 3 3 3 2(2.3) ; 3 ''''''' 2>.3 + i ; -core%2>.3 *ttri(ute + i
1 0.3<5 2 0.0E0 3 0.172 5 0.172 3 0.172 1.000 10.51 "atin)s (! attri(ute with 10 for U1 and U3. *ttri(ute Imortance VVVVVGo)icVVVVVVVV 1 100 9ost imortant (100) 2 10 108 of ro(lem 3 30 1%2(100) 5 3>.3 0.>3(30) 3 100 -ame as U1 ''''''' 2E>.3 + i ; -core%2E>.3 *ttri(ute + iVVVV
1 0.33< 2 0.035 3 0.1<7 5 0.12< 3 0.33< 1.000 10.52 Gease cost (as an alternative to urchase) Insurance cost "esale value -afet! features /ick'u (acceleration) -teerin) resonse Wualit! of ride &hater 10 1E PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission. *erod!namic desi)n #tions acka)e &ar)o volume +arrant! +hat friends own 10.53 &alculate + i ; imortance score%sum and use Dq. L10.11M for " C :ice resident *ttri(ute, Imortance : iC values i score + i 1 2 3 VVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVV
1 20 0.10 3 > 10 2 70 0.50 50 25 12 3 100 0.30 30 20 23 -um ; 200 E3 31 5> ; " C values -elect alternative 1 since " 1 is lar)est. *ssistant vice resident *ttri(ute, Imortance : iC values i score + i 1 2 3
1 100 0.30 23 33 30 2 70 0.50 50 25 12 3 20 0.10 10 5 3 -um ; 200 >3 <3 <> ; " C values +ith " 1 ; >3, select alternative 1 "esults are the same, even thou)h the :/ and asst.:/ rated oosite on factors 1 and 3. 6i)h score on attri(ute 1 (! asst.:/ is (alanced (! the :/Js score on attri(utes 2 and 3. 10.55 (a) $oth sets of ratin)s )ive the same conclusion, alternative 1, (ut the consistenc! (etween raters should (e imroved somewhat. This result siml! shows that the wei)hted evaluation method is relativel! insensitive to attri(ute wei)hts when an alternative (1 here) is favored (! hi)h (or disfavored (! low) wei)hts. (() :ice resident Take + C from ro(lem 10.53. &alculate " C usin) Dq. L10.11M. : iC VVVVVVV
&hater 10 20 PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission. *ttri(ute + i 1 2 3 VVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVV
1 0.10 3 5 10 2 0.50 27 50 27 3 0.30 30 50 53 71 75 73 &onclusion: -elect alternative 2. *ssistant vice resident : iC for alternatives *ttri(ute + i 1 2 3 VVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVV
1 0.30 13 20 30 2 0.50 27 50 27 3 0.10 10 7 E 33 <7 7> &onclusion: -elect 3. (c ) There is now a (i) difference for the asst. :/Js alternative 3 and the :/ has a ver! small difference (etween alternatives. The :/ could ver! easil! select alternative 3, since the " C values are so close. "everse ratin) of :/ and assistant :/ makes onl! a small difference in choice, (ut it shows real difference in ersective. "atin) differences on alternatives (! attri(ute can make a si)nificant difference in the alternative selected, (ased on these results. 10.53 &alculate + i ; imortance score%sum and use Dq. L10.11M for " C with the new factor (environmental cleanliness) included. Iohn as :/ &hater 10 21 PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission. *ttri(ute, Imortance : iC values i score + i 1 2 3 VVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVV 1 100 0.33> 1>.E 23.0 33.> 2 70 0.27< 27.< 1>.2 7.< 3 20 0.0>1 >.1 2.7 3.< 5 70 0.27< 22.E 15.3 3.> 270 1.000 ><.3 3E.3 33.< ; " C +ith " 1 ; ><.3, select alternative 1 .ote: This is the same selection as those of /ro(lem 10.53 for the former :/ or *sst. :/. 10.5< -um the ratin)s in Ta(le 10.3 over all si1 attri(utes. : iC VVVVVV
1 2 3VV Total 5>0 313 353 -elect alternative 2N the same choice is made. 10.5> (a) -elect * since /+ is lar)er. &hater 10 22 PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission. *lternati ve ratin)s *ttri(ut e Imort a nce -core 1 2 3 1. Dconomi c ret ur n K 9*"" 100 30 >0 100 2. 6i)h throu)hut 70 100 <0 30 3. Gow scra rat e 20 100 50 30 5. Dnvironme nt al cleanli nes s 70 70 30 20 (() Bse Dq. L10.11M and mana)er scores for attri(utes. + i ; Imortance score -um 10.5> (cont) *ttri(ute, Imortance " C VVVVV i ($! m)r.) + i * $ VVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVV
1 70 0.50 0.50 0.3< 2 10 0.03 0.02 0.03 3 100 0.30 0.30 0.53 5 10 0.03 0.01 0.03 200 0.E3 0.E1 -elect *, (! a ver! small mar)in. .ote: 2 methods indicate * and 1 indicates $. &hater 10 23 PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission. $tended $ercise Solution 1. Bse scores as recorded to determine wei)hts (! Dquation L10.10M. .ote that the scores are not rank ordered, so a 1 indicates the most imortant attri(ute. Therefore the lowest weight is the most important attribute. The sum or avera)e can (e used to find the wei)hts. &ommittee mem(er VVVVVVVVVVVVVVVVVVV *ttri(ute 1 2 3 5 3 -um *v). + C VVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVV *. &loseness to the citiAenr! 5 3 3 5 3 21 5.2 0.270 $. *nnual cost 3 5 1 2 5 15 2.7 0.17< &. "esonse time 2 2 3 1 1 11 2.2 0.15> F. &overa)e area 1 1 2 3 2 E 1.7 0.120 D. -afet! of officers 3 3 5 3 3 20 5.0 0.2<> VVVVVVVVVVVVVVVVV Totals >3 13.0 1.000 + C ; sum%>3 ; avera)e%13 0or e1amle, + 1 ; 21%>3 ; 0.270 or + 1 ; 5.2%13 ; 0.270 + 2 ; 15%>3 ; .17< or + 2 ; 2.7%13 ; 0.17< 2. *ttri(utes $, &, and F are retained. (The Peole factorJ attri(utes have (een removed.) "enum(er the remainin) attri(utes in the same order with scores of 1, 2, and 3. &ommittee mem(er VVVVVVVVVVVVVVVVVVV *ttri(ute 1 2 3 5 3 -um *v). + C VVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVVV $. *nnual cost 3 3 1 2 3 12 2.5 0.5 &. "esonse time 2 2 3 1 1 E 1.7 0.3 F. &overa)e area 1 1 2 3 2 E 1.7 0.3 VVVVVVVVVVVVVVVVV Totals 30 <.0 1.0 .ow, + C ; sum%30 ; avera)e%< 3. $ecause the most imortant attri(ute lowest score of 1, select the two smallest R j values in question 1. Therefore, the chief should choose the horse and foot otions for the ilot stud!. &hater 10 25 PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission. Case Stud% Solution 1. -et 9*"" ; +*&& +*&& ; (8 equit!)(cost of equit!) 4 (8 de(t)(cost of de(t) Dquit! Bse Dq. L10.<M " e ; 0.30 4 0.03 ; 7.338 13 Fe(t Interest is ta1 deducti(leN use Dqs. L10.5M and L10.3M. Ta1 savin)s ; Interest(ta1 rate) ; LGoan a!ment = rincial ortionM(ta1 rate) Goan a!ment ; >30,000(*%/,78,10) ; 2111,>>3 er !ear Interest ; 111,>>3 = >3,000 ; 23<,>>3 Ta1 savin)s ; (3<,>>3)(.33) ; 212,7>0 &ost of de(t caital is i, from a /+ relation: 0 ; loan amount = (annual a!ment after ta1es)(/%*,i,,10) ; >30,000 = (111,>>3 = 12,7>0)(/%*,i,,10) (/%*,i,,10) ; >30,000 % E7,E03 ; >.3732 i, ; 3.3>8 ("*TD function) /lan *(30'30): 9*"" ; +*&& * ; 0.3(3.3>) 4 0.3(7.3) ; <.738 /lan $(0'1008): 9*"" ; +*&& $ ;7.338 2. *: 30=30 F=D financin) Bse relations in case stud! statement and the results from Wuestion U1. TI ; 300,000 = 3<,>>3 ; 22<3,22> Ta1es ; 2<3,22>(0.33) ; 2E2,130 &hater 10 23 PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission. *fter'ta1 .&0 ; 300,000 = >3,000 = 3<,>>3 = E2,130 ; 2E<,0E> 0ind lan i * , from *+ relation for 2>30,000 of equit! caital 0 ; (committed equit! caital)(*%/,i * ,,n) 4 -(*%0, i * ,,n) 4 after ta1 .&0 0 ; '>30,000(*%/,i * ,,10) 4 200,000(*%0,i * ,,10) 4 E<,0E> i * , ; >.<>8 ("*TD function) -ince >.<>8 K +*&& * ; <.738, lan * is acceta(le. $: 0=100 F=D financin) Bse relations is the case stud! statement *fter ta1 .&0 ; 300,000(1=0.33) ; 21E3,000 *ll 21.3 million is committed. 0ind i $ , 0 ; '1,300,000(*%/,i $ ,,10) 4 200,000(*%0,i $ ,,10) 4 1E3,000 i $ , ; <.<18 ("*TD function) .ow <.<18H +*&& $ ; 7.338, lan $ is reCected. "ecommendation: -elect lan * with 30'30 financin). &hater 10 2< PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission. 3. -readsheet shows the hard wa! (develos de(t'related cash flows for each !ear, then o(tains +*&&) and the eas! wa! (uses costs of caital from U1) to lot +*&&. &hater 10 2> PROPRI!AR" MA!RIA#. ? The 9c@raw'6ill &omanies, Inc. *ll ri)hts reserved. .o art of this 9anual ma! (e disla!ed, reroduced or distri(uted in an! form or (! an! means, without the rior written ermission of the u(lisher, or used (e!ond the limited distri(ution to teachers and educators ermitted (! 9c@raw'6ill for their individual course rearation. If !ou are a student usin) this 9anual, !ou are usin) it without ermission.