Adms3530 Final f08 Sol
Adms3530 Final f08 Sol
Adms3530 Final f08 Sol
(Prof. Alagurajahs section A; Prof. Kings section G; Prof. Kohens section E; Prof. Lis
section D; Prof. Pattersons section B; Prof. Tahanis section C)
Fall 2008
12 - 3 pm
Exam - Solution
This exam consists of 50 multiple choice questions. 2 points each for a total of 100
points. Choose the response which best answers each question. Circle your answers
below, and fill in your answers on the bubble sheet. Only the bubble sheet is used to
determine your exam score. BE SURE TO BLACKEN THE BUBBLES
CORRESPONDING TO YOUR STUDENT NUMBER.
1) Please use your time efficiently and start with the questions that you are most
comfortable with first. Remember: every question carries the same weight, so
please do NOT spend too much time on one particular question;
2) Read the exam questions carefully;
3) Choose the answers that are closest to yours, because of possible rounding;
4) Keep at least 2 decimal places in your calculations and final answers, and at least
4 decimal places for interest rates;
5) Interest rates are annual unless otherwise stated;
6) Bonds pay semi-annual coupons unless otherwise stated;
7) Bonds have a par value (or face value) of $1,000;
8) Assume cash flows or payments occur at the end of a period or year, unless
otherwise stated; and
9) You may use the back of the exam paper as your scrap paper.
10) Non-programmable financial and/or scientific calculators are allowed.
Page 1
Numerical Questions
1. (Q. 4 in B) You are planning to establish a 30-year scholarship fund for the top 3530
student at York University. The fund will pay $11,000 at the end of the first year and
then increase by 1.50% per year. The manager expects that the fund will earn a
5.75% annual rate of return. How much should you donate to York today in order to
maintain this scholarship?
A) $50,346
B) $146,509
C) $183,214
D) $258,824
Solution
This is a growing annuity:
PV = $11,000/(0.0575 - 0.015) x [1 - (1.015/1.0575)30] = $183,214
2. (Q. 5 in B) You want to buy a house in Collingwood that costs $300,000. You make
a 20% down payment and finance the rest with a 15 year mortgage. The mortgage
has a five year renewal term for which the annual mortgage rate is 6.5%
compounded semi-annually. What will the remaining principal of the loan be at the
end of the 5-year term?
A) $162,117
B) $183,831
C) $204,514
D) $229,789
Solution
is = 6.5%/2 = 3.25%
EAR = (1+.0325) 2 -1 = 6.605625%
Monthly rate is r = (1+0.06605625) 1/12- 1 = 0.005345 = 0.5345%.
Number of months = 15 years x 12 = 180 = n
Monthly Payment using your calculator:
N=180, I/Y=0.5345%, PV=-$240,000, FV=0, COMP PMT
PMT=$2,079.33
Page 2
A) $736.02
B) $757.86
C) $815.19
D) $925.65
Solution
Step 2: Find the Price at end of Year 3 (Two years remaining on bond and
market rates stay at 10.7566%!
i = 10.7566
n=2
FV = $1,000
COMP PV You should get PV = -$815.19
4. (Q. 1 in B) Two years ago the Bank of Montreal issued bonds with 10 years until
maturity, selling at par, and a 7% coupon. If interest rates for that grade of bond are
currently 12.5%, what is the current market price of these bonds? (Assume semi-
annual payments)
A) $690.88
B) $726.80
C) $895.30
D) $1,000.00
Solution
n = 8 x 2 = 16 semi-annual periods (8 years remaining!)
PMT= $70/2 = $35 every six months
FV = $1000
I = 12.5/2 = 6.25%
COMP PV = -$726.80
Page 3
D) Its expected return will exceed the actual return.
Solution
r = DIV1/P0 + (P1 P0)/P0
Expected return = expected dividend yield + expected capital appreciation
12% = expected dividend yield + 8%
4% = expected dividend yield
$42 share price x 4% = $1.68 expected dividend payment
6. (Q. 3 in B) XYZ common stock is expected to have extraordinary growth of 20% per
year for two years, at which time the growth rate will settle into a constant 6%. If the
discount rate is 15% and the most recent dividend was $2.50, what should be the
current share price?
A) $31.16
B) $33.23
C) $37.39
D) $47.73
Solution
DIV0 = $2.50
g1 and g2 (the growth rates for year 1 and 2) = 20%
g3 to ginfinity = 6%
r = 15%
7. (Q. 9 in B) Which mutually exclusive project would you select, if both cost $14,000
and your discount rate is 15%:
- Project A: annual cash flows of $8,000 at the end of each year for the next three
years
- Project B: annual cash flows of $7,000 for each of four years where the first cash
flow starts in two years from now?
A) Project A.
B) Project B.
C) You are indifferent since the NPVs are equal.
Page 4
D) Neither project should be selected.
Solution
As long as funds are not limited, for mutually-exclusive projects you choose the
project which gives you the highest positive NPV.
8. (Q. 10 in B) A firm is facing a hard capital rationing with $20,000. Given the firms
required rate of return of 9%, which project would you accept?
Solution
Hard Rationing Need to calculate Profitability Index
PI = NPV / Initial Investment
NPVI = 2,781.65
PII = 2,781.65 / 20,000 = 0.1391
NPVII = 1,922.12
PI II = 1,922.12 / 12,000 = 0.1602
9. (Q. 7 in B) The profitability index (PI) for a project costing $40,000 and returning
$15,000 annually for four years at an opportunity cost of capital of 12% is:
A) 0.139
B) 0.320
C) 0.500
D) 0.861
Page 5
Solution
PV = $15,000 x PVAF(12%,4)
= $15,000 3.0373
= $45,560.
10. (Q. 8 in B) You can continue to use your old machine at a cost of $8,000 annually for
the next five years. Alternatively, you can purchase a new machine for $12,000 plus
$5,000 annual maintenance for the next five years. At a cost of capital of 15%, you
should:
A) Buy the new machine and save $388 in equivalent annual costs.
B) Buy the new machine and save $600 in equivalent annual costs.
C) Keep the old machine and save $388 in equivalent annual costs.
D) Keep the old machine and save $580 in equivalent annual costs.
Solution
The PV of total cost of the new machine is $28,760.78, which translates into an
EAC of $8,579.79, which is $579.79 higher than the annual cost associated
with the old machine.
11. (Q. 14 in B) A firm has calculated the expected annual cash flows on a new 4-year
project, whose expected initial cost is $8,000, to be $7,000, $7,500, $8,000, and
$8,500, respectively. What is the discounted payback period of the project? Assume
a discount rate of 12%.
A) 1.20 years
B) 1.30 years
C) 1.50 years
D) 1.67 years
Solution
Page 6
12. (Q. 15 in B) At what discount rate would you be indifferent between accepting and
rejecting a project which costs $6,000 today with annual cash flows of $1,200 for the
next nine years?
A) 13.50%
B) 13.60%
C) 13.70%
D) 13.80%
13. (Q. 11 in B) Estimate the annual after tax cash flow for a project with forecasted
annual sales of 10 million units at a price of $1 each, variable cost per unit of $0.50,
annual fixed cost of $2 million and annual depreciation of $2 million. Assume the
corporate tax rate is 30%.
A) $0.6 million
B) $1 million
C) $2 million
D) $2.7 million
Solution
Sales revenues (Selling Price x Units) $10,000,000
Total Variable Costs (VC per unit x Units) 5,000,000
Fixed Costs 2,000,000
Depreciation 2,000,000
Operating income before taxes $ 1,000,000
Taxes (30%) 300,000
Operating income after taxes $ 700,000
Add back depreciation 2,000,000
After tax cash flow $ 2,700,000
A) $213,514
B) $267,121
C) $440,615
D) $444,983
Page 7
Solution
Cash flow year 0 (investing in asset and NWC) = -830,000 - 37,500 = -$867,500
Cash flow savings years 1 to 5 = 355,000(1 .37) = $223,650
Cash flow in year 5 (recovering w/c and salvage) = 110,000 + 37,500 = $147,500
- 110,000(.3)(.37) x 1
.12 + .3 (1.12)5 = $191,110
A) $1,874
B) $2,488
C) $4,685
D) $6,219
Solution
The net acquisition in year 3 is: 6x3,000 4x1,000 = 14,000. The CCA in year 3
is $6,219 and the CCA tax shield is $2,488.
16. (Q. 19 in B) You invest in a project that generates pre-tax cash flows of $16,666.66
at the end of year one. These cash flows grow annually at the rate of inflation of 5%
for the following 4 years. Calculate the real present value of the five-year after-tax
cash flows if you use a nominal discount rate of 15%. Assume that the corporate tax
rate is 40%.
A) $33,522
B) $38,374
C) $43,294
D) $55,000
Page 8
Solution
The real discount rate = (1 + nominal rate) - 1 = (1.15/1.05) 1 = 9.5238%.
(1 + rate of inflation)
17. (Q. 20 in B) ABC Corp. uses scenario analysis in order to determine its expected
NPV. The base case, best case, and worst case scenarios and their probabilities are
provided below. What is ABCs expected NPV and standard deviation of NPV?
Solution
Worst case 0.3(-6,000) = -1,800
Base case 0.5(13,000) = 6,500
Best case 0.2(28,000) = 5,600
Expected NPV = $10,300
18. (Q. 16 in B) Given the following project data: Selling Price per unit $65; Variable cost
per unit $33; Fixed cost $4,000; rate of return 16%; Initial investment of $9,000
depreciable over the project life of 3 yrs (straight line). What is the Accounting break-
even in sales dollars.
A) 13,650
B) 14,219
C) 15,535
D) 16,120
Page 9
Solution
Break Even Sales = (Fixed Cost + Depreciation) / (Net profit per $1 sales)
= [$4,000 + ($9,000/3)] / (1 33/65) = $14,218.75
19. (Q. 17 in B) What would be the after-tax profits of a firm that has a degree of
operating leverage of 5; variable cost per unit of $3.50; fixed costs excluding
depreciation of $300,000 and depreciation of $300,000? Assume that the tax rate is
23%.
A) $115,500
B) $150,000
C) $1,200,000
D) $1,500,000
Solution
DOL = 1 + [(fixed costs + depreciation)]/( pre-tax profits)
20. (Q. 18 in B) Approximately how much was paid to invest in a project that has an
NPV break-even level of sales of $5 million, annual cash flows determined by: 0.1
sales $300,000, a six-year life, and an 8% discount rate?
A) $416,667
B) $924,576
C) $1,016,678
D) $2,311,450
Solution
Investment = PV (cash flows)
= (0.1 x $5 million $300,000) x PVAF(8%,6)
= 4.6229 ($200,000)
= $924,576
Page 10
21. (Q. 24 in B) What is the risk premium of the above security, if the risk-free rate is
5%?
A) 8.25%
B) 13.25%
C) 15.50%
D) 18.25%
Solution
E(R) = 0.40*0.3 + 025*0.17 + 0.25*0 + 0.10*(-0.3) = 0.1325
Risk Premium: 0.1325 0.05 = 0.0825
22. (Q. 25 in B) What is the total risk of the security in percentage terms?
A) 6.3%
B) 10.7%
C) 12.4%
D) 18.6%
Solution
Var = 0.40*(0.3-0.1325)2 + 0.25(0.17-0.1325)2 + 0.25*(0.0-0.1325)2
+ 0.10(-0.3-0.1325)2
= 0.0112225 + 0.00035156 + 0.00438906 + 0.01870563
= 0.03466875
Std Dev = (0.03466875)1/2 = 0.18619545 = 18.6%
23. (Q. 21 in B) If an asset's expected return is 14%, which represents a 20% return in a
good economy and a 4% loss in a bad economy, what is the probability of a good
economy?
A) 33.33%
B) 50%
C) 75%
D) 86.36%
Solution
Denote the probability of a good economy with p. It follows that:
14% = 20% p + (-4%) (1- p) = 0.20p 0.04 + 0.04p
or 0.18 = 0.24p p = 75%
24. (Q. 22 in B) What is the approximate variance of returns (in percentages squared or
in decimal form) if over the past three years an investment returned 5%, -12.5% and
16.2% respectively?
A) 51 (0.0051)
Page 11
B) 131 (0.0131)
C) 139 (0.0139)
D) 209 (0.0209)
Solution
Mean = (5.0 -12.5 + 16.2)/3 = 2.9%.
25. (Q. 23 in B) An investor was expecting a 12% return on a portfolio with a beta of
1.35 before the market risk premium increased from 6% to 8%. Based on this
change, what return will now be expected on the portfolio?
A) 14.7%
B) 18.5%
C) 20.5%
D) 22%
Solution
Old: 12% = rf + 1.35 x 6%
12% = rf + 8.1%
3.9% = rf
New: Expected return = 3.9% + 1.35 x 8% = 14.7%
26. (Q. 27 in B) If you were to form a portfolio consisting of 25% of Wild One and 75% of
Mr. Stable, what would be the value of the systematic risk measure for the portfolio?
A) 0.85
B) 0.925
C) 1.975
D) 9.5
Solution
p = 0.25x2.5 + 0.75x0.4 = 0.925
27. (Q. 28 in B) If the market risk premium is 5.5% and the risk-free return is 5%, are
Wild One and Mr. Stable stocks, overpriced, under-priced or fairly priced?
Page 12
A) Wild One is under-priced; Mr. Stable is overpriced
B) Both stocks are both fairly priced
C) Wild One and Mr. Stable are both overpriced
D) Wild One is overpriced; Mr. Stable is under-priced
Solution
E(R) Wild One = 0.05 + 2.5*0.055 = 18.75% Wild One is overpriced
E(R) Mr. Stable = 0.05 + 0.4*0.055 = 7.2% Mr. Stable is under-priced
28. (Q. 26 in B) If the covariance of the returns between Wild One and Mr. Stable stocks
is 0.0025, what is the correlation coefficient between the two stocks?
A) -0.26
B) 0.21
C) 0.46
D) 0.87
Solution
= Cov(rWild One, rMr. Stable)/(Wild One X Mr. Stable) = 0.0025/(0.20x0.06) = 0.21
29. (Q. 31 in B) The WACC for a firm with only debt and equity in its capital structure, a
debt-to-equity-ratio of 3/2, 8% before-tax cost of debt, 15% cost of equity, and a 35%
tax rate is:
A) 7.02%
B) 9.12%
C) 10.80%
D) 13.80%
Solution
It is straightforward to find that the weights of debt and equity in the firms capital
structure are 60% and 40%, respectively. So we have:
30. (Q. 32 in B) What proportion of a firm is equity financed if the WACC is 14%, the
after-tax cost of debt is 7%, the tax rate is 35%, and the required return on equity is
18%? Assume the firm only uses debt and equity in its financing.
A) 36.36%
B) 63.64%
C) 70.26%
D) 77.78%
Page 13
Solution
WACC = (1 x) 7% + x 18% = 14% ( Note : 7% is the after tax cos t of debt.)
0.14 = 0.07 0.07 x + 0.18 x = 0.07 + 0.11x
0.14 0.07 = 0.11x 0.07 = 0.11x
x = 63.64%.
31. (Q. 29 in B) What is the after-tax cost of capital raised by selling preferred stock for
$10 per share in the market, has a book value of $8 per share, and offers a $1.2
dividend per share when the tax rate is 35%?
A) 7.80%
B) 9.75%
C) 12.00%
D) 15.00%
Solution
Cost of preferred stock = $1.2 / $10 = 12%. Taxes have no impact on the cost of
preferred stock.
32. (Q. 30 in B) A firm is financed 60% with equity and 40% with debt. Currently, its
before-tax cost of debt is 12%. The firms common stock trades at $15 per share and
its most recent dividend was $1. Future dividends are expected to grow by 4%
infinitely. If the tax rate is 34%, what is the firms WACC?
A) 9.57%
B) 9.73%
C) 11.20%
D) 11.36%
Solution
DIV1 $1 (1 + 0.04)
requity = +g= + 0.04 = 0.1093.
P0 $15
WACC = 0.4 (1 0.34) 0.12 + 0.6 0.1093 = 0.09726 0.0973.
Page 14
Conceptual Questions
33. (Q. 45 in B) Reinvesting earnings into a firm will not increase the stock price unless:
34. (Q. 46 in B) Stocks that have the same expected risk should
35. (Q. 47 in B) What happens to the NPV of a project as the opportunity cost of capital
decreases?
A) It always increases.
B) It always decreases.
C) It is not affected.
D) It depends on the cash flows.
36. (Q. 48 in B) If no capital rationing has been imposed, which project should be
selected between two mutually exclusive investments?
37. (Q. 49 in B) Which of the following represents a common reason for increases in net
working capital with new projects?
Page 15
39. (Q. 33 in B) Which of the following descriptions is representative of scenario
analysis?
40. (Q. 34 in B) The difference between an NPV break-even level of sales and an
Accounting break-even level of sales is:
41. (Q. 35 in B) The benefits of portfolio diversification are highest when the individual
securities have returns that:
42. (Q. 36 in B) If the slope of the line measuring a stock's historic returns against the
market's historic returns is positive, then the stock:
43. (Q. 37 in B) Why would a stock market investor not be concerned with unique risks
when calculating expected rates of return?
44. (Q. 38 in B) Why is debt financing said to include a tax shield for the company?
Page 16
45. (Q. 39 in B) What decision should be made on a project of above-average risk if the
project's IRR exceeds the WACC?
47. (Q. 41 in B) Which of the following statements is correct concerning stock dividends?
48. (Q. 42 in B) Market value is usually greater than book value because:
49. (Q. 43 in B) Which of the following forms of debt would be likely to offer debt holders
the lowest interest rate?
A) Subordinated debt
B) Subordinated debt that is callable
C) Secured debt with a sinking fund
D) Secured debt that is not callable
50. (Q. 44 in B) If a firms tax rate is zero, increasing the firms debt/equity ratio will:
Page 17