Class Assignment 2D

User Generated

lnmyrr

Business Finance

Description

Capital Budgeting Decision Models



Purpose of Assignment

The purpose of this assignment is to allow the students to become familiar with and practice the measurement of Net Present Value (NPV), payback, and Weighted Average Cost of Capital (WACC) using Microsoft® Excel®.

Assignment Steps

Resources: Microsoft® Excel®, Capital Budgeting Decision Models Template

Calculate the following problems using Microsoft® Excel®:

  • Calculate the NPV for each project and determine which project should be accepted.

Project A

Project B

Project C

Project D

Initial Outlay

(105,000.000)

(99,000.00)

(110,000.00)

(85,000.00)

Inflow year 1

53,000.00

51,000.00

25,000.00

45,000.00

Inflow year 2

50,000.00

47,000.00

55,000.00

50,000.00

Inflow year 3

48,000.00

41,000.00

15,000.00

30,000.00

Inflow year 4

30,000.00

52,000.00

21,000.00

62,000.00

Inflow year 5

35,000.00

40,000.00

35,000.00

68,000.00

Rate

7%

10%

13%

18%

  • Your company is considering three independent projects. Given the following cash flow information, calculate the payback period for each. If your company requires a three-year payback before an investment can be accepted, which project(s) would be accepted?

Project D

Project E

Project F

Cost

205,000.00

179,000.00

110,000.00

Inflow year 1

53,000.00

51,000.00

25,000.00

Inflow year 2

50,000.00

87,000.00

55,000.00

Inflow year 3

48,000.00

41,000.00

21,000.00

Inflow year 4

30,000.00

52,000.00

9,000.00

Inflow year 5

24,000.00

40,000.00

35,000.00

  • Using market value and book value (separately), find the adjusted WACC, using 30% tax rate.

Component

Balance Sheet Value

Market Value

Cost of Capital

Debt

5,000,000.00

6,850,000.00

8%

Preferred Stock

4,000,000.00

2,200,00.00

10%

Common Stock

2,000,000.00

5,600,000.00

13%

Include the formulas utilized in Microsoft® Excel® for your answers presented (in other words - do not simply type figures in the spaces required).



Unformatted Attachment Preview

Instructions 1. You have three problems - one on each tab of this Excel file. 2. Please show your work in the cells. Use Excel formulas instead of writing the values/answers directly in the cell. The instructor will then know where you made a mistake and provide you valuable feedback and partial credit (if 3. It is recommended to watch the assigned videos in week # 4. Total Points: 10 Calculate the NPV for each project and determine which project should be accepted. Initial Outlay Inflow year 1 Inflow year 2 Inflow year 3 Inflow year 4 Inflow year 5 Rate NPV = Project A (105,000.00) 53,000.00 50,000.00 48,000.00 30,000.00 35,000.00 7% Answer: Refer to the Solved Example 9.2 on pg. 265 of your text. Project B (99,000.00) 51,000.00 47,000.00 41,000.00 52,000.00 40,000.00 10% Project C (110,000.00) 25,000.00 55,000.00 15,000.00 21,000.00 35,000.00 13% Project D (85,000.00) 45,000.00 50,000.00 30,000.00 62,000.00 68,000.00 18% Your company is considering three independent projects. Given the following cash flow information, calculate the pa If your company requires a three-year payback before an investment can be accepted, which project(s) would be acce Cost Inflow year 1 Inflow year 2 Inflow year 3 Inflow year 4 Inflow year 5 Payback Period Project D 205,000.00 53,000.00 50,000.00 48,000.00 30,000.00 24,000.00 Answer: Refer to the Solved Example 9.1 on pg. 259 of your text. Calculations Year 1 Year 2 Year 3 Year 4 Year 5 Formulas Year 1 Year 2 Year 3 Year 4 Year 5 Project E 179,000.00 51,000.00 87,000.00 41,000.00 52,000.00 40,000.00 ng cash flow information, calculate the payback period for each. accepted, which project(s) would be accepted? Project F 110,000.00 25,000.00 55,000.00 21,000.00 9,000.00 35,000.00 Using market value and book value (separately), find the adjusted WACC, using 30% tax rate. Component Debt Preferred Stock Common Stock Balance Sheet Value 5,000,000.00 4,000,000.00 2,000,000.00 Refer to the Solved Example 7 on Page 334 of your text. Book Value Weights Debt Preferred Stock Common Stock Market Value 6,850,000.00 2,200,000.00 5,600,000.00 C, using 30% tax rate. Cost of Capital 8% 10% 13% TAX 30% ANSWER Market Value Weights Debt Preferred Stock Common Stock Adjusted WACC Market Value Book Value ANSWER Adjusted WACC
Purchase answer to see full attachment
User generated content is uploaded by users for the purposes of learning and should be used following Studypool's honor code & terms of service.

Explanation & Answer

check this...


Anonymous
Nice! Really impressed with the quality.

Studypool
4.7
Trustpilot
4.5
Sitejabber
4.4

Related Tags