Question
PLEASE HELP ME WITH THIS ONE.. Signature Assignment - Capital Budgeting Course Project Work must be done in Excel. Please show formulas if possible so
PLEASE HELP ME WITH THIS ONE..
Signature Assignment - Capital Budgeting Course Project Work must be done in Excel. Please show formulas if possible so I can get a true understanding of the deliverables.
You have recently assumed the role of CFO at your company. The company's CEO is looking to expand its operations by investing in new property, plant, and equipment. You are asked to do some capital budgeting analysis that will determine whether the company should invest in these new plant assets.
Signature Assignment Parameters - select a company download the most recent copy of the company's 10-K report and submit your company choice to your professor for approval. (Saxton company was selected as 12/31/19) which was approved by my instructor.
Income Statement
For the Year Ended December 31, 2009
Sales (all on credit) $ 4,000,000
Cost of Goods Sold3,000,000
___________
Gross Profit.$ 1,000,000
Selling and Administrative Expenses. 450,000
_____________
Operating Profit $ 550,000
Interest Expense 50,000
Extraordinary Loss. 200,000
Earnings Before Taxes$ 300,000
Income Taxes (33%). 100,000
Net Income.$ 200,000
. SAXTON COMPANY
Balance Sheet
As of December 31, 2009
Assets
Cash $ 30,000
Accounts Receivable.. 350,000
Marketable Securities .. 50,000
Inventory. 370,000
____________
Total Current Assets. $ 800,000
Net Plant and Equipment.. 800,000
____________
Total Assets.$ 1,600,000
Liabilities and Stockholders Equity
Accounts Payable..$ 50,000
Notes Payable.. 250,000
_____________
Total Current Liabilities..$ 300,000
Long Term Liabilities 300,000
____________
Total Liabilities ..$ 600,000
Common Stock. 400,000
Retained Earnings.. 600,000
____________
Total Stockholders Equity.$ 1,000,000
Total Liabilities and Stockholders Equity $ 1,600,000
- The firm is looking to expand its operations by 10% of the firm's net property, plant, and equipment. (Calculate this amount by taking 10% of the property, plant, and equipment figure that appears on the firm's balance sheet.)
- The estimated life of this new property, plant, and equipment will be 12 years. The salvage value of the equipment will be 5% of the property, plant and equipment's cost.
- The annual EBIT for this new project will be 18% of the project's cost.
- The company will use the straight-line method to depreciate this equipment. Also assume that there will be no increases in net working capital each year. Use 35% as the tax rate in this project.
- The hurdle rate for this project will be the WACC that you are able to find on a financial website, such as Gurufocus.com. If you are unable to find the WACC for a company, contact your instructor.
WACC = 35.48% x 9.09% 67% + 64.52% x 20% = 2.16% + 12.90% = 15.06%
Using Net Income as perpetuity and WACC as discount rate,
Value of Saxton Company = Net Income / WACC = 200000 / 15.06% = $1328021.25
.
Prepare a narrated PowerPoint presentation that will highlight the following items.
- Your calculations for the amount of property, plant, and equipment and the annual depreciation for the project
- Your calculations that convert the project's EBIT to free cash flow for the 12 years of the project.
- The following capital budgeting results for the project
- Net present value
- Internal rate of return
- Discounted payback period.
- Your discussion of the results that you calculated above, including a recommendation for acceptance or rejection of the project
Once again, you may embed your Excel spreadsheets into your document
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