(solution) Can someone please help me with this. I need to use cell

(solution) Can someone please help me with this. I need to use cell

Can someone please help me with this. I need to use cell referencing in the excel sheet in conjunction with  word

Case 1 Discounted Cash Flow Analysis Discounted Cash Flow Analysis Davis, Michaels, and
Company 0
Copyright © 1994 The Dryden Press. 1 rights reserved.
All
1 Part I Fundamental Concepts Tom Davis was born and raised in San Francisco and served as a
Navy lieutenant in Vietnam. After his discharge he used the GI Bill to
attend NYU, where he received his degree in finance and held a
part-time job at Steel, Robbins, Hernandez, and Associates, a
regional brokerage firm headquartered in New York City. After
graduation he was offered a permanent position with Steel, which he
gladly accepted. While at the firm, Tom became friends with Gene
Michaels, a Stanford MBA who had been working as a financial
analyst with the company for just over a year. Although Tom enjoyed
his work, his ultimate goal was to open a financial consulting firm in
his hometown. After five years, Tom managed to save enough
commissions to realize his goal. He convinced Gene to become his
partner and to move to San Francisco to open their own financial
consulting firm, Davis, Michaels, and Company.
Davis, Michaels, and Company provides financial planning
services to upper-middle-class professionals. Basically, the firm
provides consulting services in the areas of income tax planning,
investment planning, insurance planning, estate planning, and
employee benefits planning for small, family-owned businesses. The
firm is heavily involved in the Chinese community where Tom has
close ties. Also, both he and Gene speak fluent Chinese. The firm
does not have a tax lawyer or CPA on its staff, so Tom and Gene hire
outside experts when a problem arises which they cannot handle,
but this is rare.
Business has been good, perhaps too good. Tom and Gene have
been working overtime to handle the load, and no end is in sight. In
fact, Tom recently turned away several potential customers because
he didn?t think that the firm could offer them the high degree of
personal service that it usually gives its customers. As a permanent
solution, he is talking to career resource center personnel at several
universities.
He hopes to hire a finance major who can start work
immediately after graduation, but that is still several months away.
In the meantime, Tom believes that Janet Ho, the firm?s top
secretary, can handle various financial analysis duties after turning
over some of her clerical duties to someone else. Janet has been
taking night courses in business at a community college, and she is
convinced that she can handle increased responsibilities. Tom has a
great deal of faith in Janet?she has been with the firm from the very
beginning, and her great personality and sound work ethic have
contributed substantially to the firm?s success. Still, Tom knows that
there is little room for error in this business. Customers must be
confident that their financial plans are soundly conceived and 2 Case 1 Discounted Cash Flow Analysis properly implemented. Any mistakes create instant mistrust, and the
word spreads quickly.
To make sure that Janet has the skills to do the job, Tom plans to
give her a short test. As far as Tom is concerned, the single most
important concept in financial planning, whether it be personal or
corporate, is discounted cash flow (DCF) analysis. He believes that if
Janet has solid skills in this area, then she will be able to succeed in
her expanded role with minimal supervision. The basis for the test is
an actual analysis that Tom is currently working on for one of his
clients. The client has $10,000 to invest with a goal of accumulating
enough money in 5 years to pay for his daughter?s first year of
college at a prestigious Ivy League school. He has directed Tom to
evaluate only fixed interest securities (bonds, bank certificates of
deposit, and the like) since he does not want to put his daughter?s
future at risk.
One alternative is to invest the $10,000 in a bank certificate of
deposit (CD) currently paying about 10 percent interest. CDs are
available in maturities from 6 months to 10 years, and interest can
be handled in one of two ways?the buyer can receive interest
payments every 6 months or reinvest the interest in the CD. In the
latter case, the buyer receives no interest during the life of the CD,
but receives the accumulated interest plus principal amount at
maturity. Since the goal is to accumulate funds over 5 years, all
interest earned would be reinvested.
However, Tom must also evaluate some other alternatives. His
client is considering spending $8,000 on home improvements this
year, and hence he would have only $2,000 to invest. In this
situation, Tom?s client plans to invest an additional $2,000 at the end
of each year for the following 4 years, for a total of 5 payments of
$2,000 each. A final possibility is that the client might spend the
entire $10,000 on home improvements and then borrow funds for his
daughter?s first year of college.
To check your skills at DCF analysis, place yourself in Janet?s
shoes and take the following test. Questions
1. Consider a 1-year, $10,000 CD.
a. What is its value at maturity (future value) if it pays 10.0
percent (annual) interest? 3 Part I Fundamental Concepts b. What would be the future value if the CD pays 5.0 percent?
If it pays 15.0 percent? c. The First National Bank of San Francisco offers CDs with a
10.0 percent nominal (stated) interest rate but compounded
semiannually. What is the effective annual rate on such a
CD? What would its future value be? d. Pacific Trust offers 10.0 percent CDs with daily
compounding. What is such a CD?s effective annual rate and
its value at maturity? e. What nominal rate would the First National Bank have to
offer to make its semiannual compounding CD competitive
with Pacific?s daily-compounding CD? 2. Now consider a 5-year CD. Rework Parts a through d of Question
1 using a 5-year ending date.
3. It is estimated that in 5 years the total cost for one year of
college will be $20,000.
a. How much must be invested today in a CD paying 10.0
percent annual interest in order to accumulate the needed
$20,000? b. If only $10,000 is invested, what annual interest rate is
needed to produce $20,000 after 5 years? c. If only $10,000 is invested, what stated rate must the First
National Bank offer on its semiannual compounding CD to
accumulate the required $20,000? 4 Case 1 Discounted Cash Flow Analysis 4. Now consider the second alternative?5 annual payments of
$2,000 each. Assume that the payments are made at the end of
each year.
a. What type of annuity is this? b. What is the future value of this annuity if the payments are
invested in an account paying 10.0 percent interest
annually? c. What is the future value if the payments are invested with
the First National Bank which offers semiannual
compounding? d. What size payment would be needed to accumulate $20,000
under annual compounding at a 10.0 percent interest rate? e. What lump sum, if deposited today, would produce the same
ending value as in Part b? f. Suppose the payments are only $1,000 each, but are made
every 6 months, starting 6 months from now. What would be
the future value if the 10 payments were invested at 10.0
percent annual interest? If they were invested at the First
National Bank which offers semiannual compounding? 5. Assume now that the payments are made at the beginning of
each period. Repeat the analysis in Question 4.
6. Now consider the following schedule of payments:
End of Year
0
1
2
3
4
5 Payment
$2,000
2,000
0
1,500
2,500
4,000 a. What is the value of this payment stream at the end of Year
5 if the payments are invested at 10.0 percent annually? b. What payment today (Year 0) would be needed to
accumulate the needed $20,000? (Assume that the
payments for Years 1 through 5 remain the same.) 5 Part I Fundamental Concepts 7. Consider Bay City Savings Bank, which pays 10.0 percent
interest compounded continuously.
a. What is the effective annual rate under these terms? b. What is the future value of a $10,000 lump sum after 5
years? c. What is the future value of a 5-year ordinary annuity with
payments of $2,000 each? 8. The client is also considering borrowing the $20,000 for his
daughter?s first year of college and repaying the loan over a
four-year period. Assuming that he can borrow the funds at a
10 percent interest rate, what amount of interest and principal
will be repaid at the end of each year?
9. Assume that you are given a set of cash flows on a time line and
asked to find their present value. How would you choose the
discount rate to apply to these flows?
10. If you are using the Lotus 1-2-3 model, first examine the model
closely to see how it works and then complete the model. Don?t
hesitate to change input values to obtain a better grasp of the
model. Also, don?t forget to look at the graphs. After you are
thoroughly familiar with the model, write a short summary of
Lotus?s DCF capabilities. Include not only what spreadsheets can
do, but how they can be used in financial management decision
making. 6