A comprehensive capital budgeting project is due the last week.

Instructions: This project requires you to apply the concepts and methods learned in the course. This is an individual project. You are not permitted to discuss this project with other class members or with friends or colleagues. Any assistance should be rendered only by the professor.

Assignment: You work for a firm that produces oil paintings of dead music and movie stars on black velvet. Here, here and here are samples of what your firm produces (pretty creepy really).

You are proposing a new venture, to branch out into animals and cartoon characters but this will require some new equipment and a capital outlay. Pertinent financial information is given below.

BALANCE SHEET

Cash	2,000,000	Accounts Payable and Accruals	18,000,000
Accounts Receivable	28,000,000	Notes Payable	40,000,000
Inventories	42,000,000	Long-Term Debt	60,000,000
		Preferred Stock	10,000,000
Net Fixed Assets	133,000,000	Common Equity	77,000,000
Total Assets	205,000,000	Total Claims	205,000,000

Last year?s sales were $225,000,000.

The company has 60,000 bonds with a 30-year life outstanding, with 15 years until maturity. The bonds carry a 10 percent annual coupon, and are currently selling for $874.78.

You also have 100,000 shares of $100 par, 9% dividend perpetual preferred stock outstanding. The current market price is $90.00. Any new issues of preferred stock would incur a $3.00 per share flotation cost.

The company has 10 million shares of common stock outstanding with a currently price of $14.00 per share. The stock exhibits a constant growth rate of 10 percent. The last dividend (D₀) was $.80. New stock could be sold with 15% flotation costs.

The risk-free rate is currently 6 percent, and the rate of return on the stock market as a whole is 14 percent. Your stock?s beta is 1.22.

Stockholders require a risk premium of 5 percent above the return on the firms bonds.

The firm expects to have additional retained earnings of $10 million in the coming year, and expects depreciation expenses of $35 million.

Your firm does not use notes payable for long-term financing.

The firm considers its current market value capital structure to be optimal, and wishes to maintain that structure. (Hint: Examine the market value of the firm?s capital structure, rather than its book value.)

The firm is currently using its assets at capacity.

The firm?s management requires a 2 percent adjustment to the cost of capital for risky projects.

Your firm?s federal + state marginal tax rate is 40%.

Your firm?s dividend payout ratio is 50 percent, and net profit margin was 8.89 percent.

The firm has the following investment opportunities currently available in addition to the expansion you are proposing:

Project	Cost	IRR
A	10,000,000	20%
B	20,000,000	18%
C	15,000,000	14%
D	30,000,000	12%
E	25,000,000	10%

Your expansion would consist of a new product introduction (You should label your venture as Project I, for ?introduction?). You estimate that your product will have a six-year life span (after all how many people will really buy this stuff), and the equipment used to manufacture the project falls into the MACRS 5-year class. Your venture would require a capital investment of $15,000,000 in equipment, plus $2,000,000 in installation costs. The venture would also result in an increase in accounts receivable and inventories of $4,000,000. At the end of the six-year life span of the venture, you estimate that the equipment could be sold at a $4,000,000 salvage value.

Your venture, which management considers fairly risky, would increase fixed costs by a constant $1,000,000 per year, while the variable costs of the venture would equal 30 percent of revenues. You are projecting that revenues generated by the project would equal $5,000,000 in year 1, $10,000,000 in year 2, $14,000,000 in year 3, $16,000,000 in year 4, $12,000,000 in year 5, and $8,000,000 in year 6.

The following list of steps provides a structure that you should use in analyzing your new venture.

Note: Carry all final calculations to two decimal places.

Find the WACC:

Find the costs (rate of return under current market conditions) of the individual capital components (20 points): a. long-term debt (Hint: PV=-$874.78, FV = $1000, PMT=$100, solve for i) b. preferred stock c. retained earnings (avg. of CAPM and bond yield + risk premium approaches) d. new common stock

Compute the value of the long-term elements of the capital structure, and determine the target percentages for the optimal capital structure. (Carry weights to four decimal places. For example: 0.2973 or 29.73%) (5 points)

Find the Cash Flow from the project:

Compute the Year 0 investment for Project I. (5 points)

Compute the annual operating cash flows for years 1-6 of the project. (30 points)

Compute the additional non-operating cash flow at the end of year 6. (5 points)

Find alternative capital budgeting measures:

Compute the IRR and payback period for Project I. (5 points)

Determine your firm?s cost of capital. (5 points) (Hint this is the WACC plus an adjustment from the write up)

Make Some Decisions:

Compute the NPV for Project I. Should management adopt this project based on your analysis? Explain. Would your answer be different if the project were determined to be of average risk? Explain. (10 points)

Indicate which of the other projects (A through E) should be accepted and why. (5 points)

COMPREHENSIVE CAPITAL BUDGETING PROJECT A comprehensive capital budgeting project is due the last week. Instructions: This project requires you to apply the concepts and methods learned in the course. This is an individual project. You are not permitted to discuss this project with other class members or with friends or colleagues. Any assistance should be rendered only by the professor. Assignment: You work for a firm that produces oil paintings of dead music and movie stars on black velvet. Here, here and here are samples of what your firm produces (pretty creepy really). You are proposing a new venture, to branch out into animals and cartoon characters but this will require some new equipment and a capital outlay. Pertinent financial information is given below. BALANCE SHEET Cash 2,000,000 Accounts Payable and Accruals Notes Payable 18,000,000 Accounts Receivable Inventories 28,000,000 133,000,000 Long-Term Debt Preferred Stock Common Equity 60,000,000 10,000,000 77,000,000 Net Fixed Assets Total Assets 205,000,000 Total Claims 205,000,000 42,000,000 40,000,000 Last year's sales were $225,000,000. The company has 60,000 bonds with a 30-year life outstanding, with 15 years until maturity. The bonds carry a 10 percent annual coupon, and are currently selling for $874.78. You also have 100,000 shares of $100 par, 9% dividend perpetual preferred stock outstanding. The current market price is $90.00. Any new issues of preferred stock would incur a $3.00 per share flotation cost. The company has 10 million shares of common stock outstanding with a currently price of $14.00 per share. The stock exhibits a constant growth rate of 10 percent. The last dividend (D0) was $.80. New stock could be sold with 15% flotation costs. The risk-free rate is currently 6 percent, and the rate of return on the stock market as a whole is 14 percent. Your stock's beta is 1.22. Stockholders require a risk premium of 5 percent above the return on the firms bonds. The firm expects to have additional retained earnings of $10 million in the coming year, and expects depreciation expenses of $35 million. Your firm does not use notes payable for long-term financing. The firm considers its current market value capital structure to be optimal, and wishes to maintain that structure. (Hint: Examine the market value of the firm's capital structure, rather than its book value.) The firm is currently using its assets at capacity. The firm's management requires a 2 percent adjustment to the cost of capital for risky projects. Your firm's federal + state marginal tax rate is 40%. Your firm's dividend payout ratio is 50 percent, and net profit margin was 8.89 percent. The firm has the following investment opportunities currently available in addition to the expansion you are proposing: Project A B C D E Cost 10,000,000 20,000,000 15,000,000 30,000,000 25,000,000 IRR 20% 18% 14% 12% 10% Your expansion would consist of a new product introduction (You should label your venture as Project I, for \"introduction\"). You estimate that your product will have a sixyear life span (after all how many people will really buy this stuff), and the equipment used to manufacture the project falls into the MACRS 5-year class. Your venture would require a capital investment of $15,000,000 in equipment, plus $2,000,000 in installation costs. The venture would also result in an increase in accounts receivable and inventories of $4,000,000. At the end of the six-year life span of the venture, you estimate that the equipment could be sold at a $4,000,000 salvage value. Your venture, which management considers fairly risky, would increase fixed costs by a constant $1,000,000 per year, while the variable costs of the venture would equal 30 percent of revenues. You are projecting that revenues generated by the project would equal $5,000,000 in year 1, $10,000,000 in year 2, $14,000,000 in year 3, $16,000,000 in year 4, $12,000,000 in year 5, and $8,000,000 in year 6. The following list of steps provides a structure that you should use in analyzing your new venture. Note: Carry all final calculations to two decimal places. Find the WACC: 1. Find the costs (rate of return under current market conditions) of the individual capital components (20 points): a. long-term debt (Hint: PV=-$874.78, FV = $1000, PMT=$100, n=15 solve for i) b. preferred stock c. retained earnings (avg. of CAPM and bond yield + risk premium approaches) d. new common stock 2. Compute the value of the long-term elements of the capital structure, and determine the target percentages for the optimal capital structure. (Carry weights to four decimal places. For example: 0.2973 or 29.73%) (5 points) Find the Cash Flow from the project: 3. Compute the Year 0 investment for Project I. (5 points) 4. Compute the annual operating cash flows for years 1-6 of the project. (30 points) 5. Compute the additional non-operating cash flow at the end of year 6. (5 points) Find alternative capital budgeting measures: 6. Compute the IRR and payback period for Project I. (5 points) 7. Determine your firm's cost of capital. (5 points) (Hint this is the WACC plus an adjustment from the write up) Make Some Decisions: 8. Compute the NPV for Project I. Should management adopt this project based on your analysis? Explain. Would your answer be different if the project were determined to be of average risk? Explain. (10 points) 9. Indicate which of the other projects (A through E) should be accepted and why. (5 points)