Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Capital Budgeting Decisions Instructor: FINC 33100 Learning Objectives 1. Understand how to use EXCEL Spreadsheet (a) Develop proforma Income Statement Using Excel Spreadsheet (b) Compute
Capital Budgeting Decisions | Instructor: | |||||||||
FINC 33100 | ||||||||||
Learning Objectives | ||||||||||
1. Understand how to use EXCEL Spreadsheet | ||||||||||
(a) Develop proforma Income Statement Using Excel Spreadsheet | ||||||||||
(b) Compute Net Project Cashflows, NPV, and IRR | ||||||||||
(c) Develop problem-solving and critical thinking skills | ||||||||||
and make long-term investment decisions | ||||||||||
1) Life Period of the Equipment = 4 years | 8) Sales for first year (1) | $ 200,000 | ||||||||
2) New equipment cost | $(200,000) | 9) Sales increase per year | 5% | |||||||
3) Equipment ship & install cost | $ (35,000) | 10) Operating cost (60% of Sales) | $ (120,000) | |||||||
4) Related start up cost | $ (5,000) | (as a percent of sales in Year 1) | -60% | |||||||
5) Inventory increase | $ 25,000 | 11) Depreciation | Use 3-yr MACRIS | |||||||
6) Accounts Payable increase | $ 5,000 | 12) Marginal Corporate Tax Rate (T) | 21% | |||||||
7) Equip. salvage value before tax | $ 15,000 | 13) Cost of Capital (Discount Rate) | 10% | |||||||
ESTIMATING Initial Outlay (Cash Flow, CFo, T= 0) | ||||||||||
CF0 | CF1 | CF2 | CF3 | CF4 | ||||||
Year | 0 | 1 | 2 | 3 | 4 | |||||
Investments: | ||||||||||
1) Equipment cost | ||||||||||
2) Shipping and Install cost | ||||||||||
3) Start up expenses | ||||||||||
Total Basis Cost (1+2+3) | ||||||||||
4) Net Working Capital | ||||||||||
Total Initial Outlay | ||||||||||
Operations: | ||||||||||
Revenue | ||||||||||
Operating Cost | ||||||||||
Depreciation | ||||||||||
EBIT | ||||||||||
Taxes | ||||||||||
Net Income | ||||||||||
Add back Depreciation | ||||||||||
Total Operating Cash Flow | XXXXX | XXXXX | XXXXX | XXXXX | ||||||
Terminal: | ||||||||||
1) Change in net WC | $ - | $ - | $ - | $ 20,000 | ||||||
2) Salvage value (after tax) | Salvage Value Before Tax (1-T) | XXXXX | ||||||||
Total | XXXXX | |||||||||
Project Net Cash Flows | $ - | $ - | $ - | $ - | $ | |||||
NPV = | IRR = | Payback= | ||||||||
Profitability Index = | Discounted Payback = | |||||||||
Q#1 | Would you accept the project based on NPV, IRR? | |||||||||
Would you accept the project based on Payback rule if project cut-off | ||||||||||
is 3 years? | ||||||||||
Q#2 Impact of 2017 Tax Cut Act on Net Income, Cash Flows and | ||||||||||
Capital Budgeting (Investment ) Decisions | ||||||||||
(a) | Estimate NPV, IRR and Payback Period of the project if equipment is fully | |||||||||
depreciated in first year and tax rate equals to 21%. Would you | ||||||||||
accept or reject the project? | ||||||||||
( b) | As a CFO of the firm, which of the above two scenario (a) or (b) | |||||||||
would you choose? Why? | ||||||||||
Q#3 How would you explain to your CEO what NPV means? | ||||||||||
Q#4 What are advantages and disadvantages of using only Payback method? | ||||||||||
Q#5 What are advantages and disadvantages of using NPV versus IRR? | ||||||||||
Q#6 Explain the difference between independent projects and mutually exclusive projects. | ||||||||||
When you are confronted with Mutually Exclusive Projects and have coflicts | ||||||||||
with NPV and IRR results, which criterion would you use (NPV or IRR) and why? | ||||||||||
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started