1. Project evaluations:

• Using the required rate of return calculated in part 3, evaluate the 4 projects given. To evaluate, set up the cash flow estimation in the excel spreadsheet posted, similar to table 10.4. Your company has raised $5,000,000 to invest in an expansion project(s). All 4 projects will have to begin at the same time, so evaluate the costs of the projects to check for mutually exclusiveness of the projects. Depending on the costs and returns, it is possible to invest in multiple projects. Each project will have its pros and cons, and each project to choose from will have percentages of costs and returns for Expected and Bad Economies. You will need the cash flows for each economy and do weighted average like in Table 10.5. Set up excel using formulas.
• Project Excel Sheetdownload
• Project 1:
• This project is over the course of 4 years. You will need an investment of $5 million in year 0, $2.5 million for equipment, and $2.5 million to produce inventory for year 1. Depreciation is straight line over the 4 years, and the new equipment purchased is sold at the end of the project for a salvage value of $250,000. Fixed costs are $500,000 per year and the variable costs are 25% of sales revenues. Total inventory produced will be 85,000 units. Sales for year 1 are 15,000, year 2 are estimated to be 20,000 units at $200 each and Year 3 and 4 at 25,000 units at $125 each. The estimated tax rate is 35%. There is a 30% chance that the Economy worsens by Year 2. If so, sales are estimated to decrease 25% less than the previous year each year with no change in price after year 2 and inventory to be liquidated will be at a loss of 25%.
• Project 2:
• This project is over the course of 5 years. You will need an investment of $2.5 million in Year 0, $1.75 million for equipment, and $750,000 for inventory for year 1. Depreciation is accelerated based on IRS tables (found on this image:MACRS Table
• download
• ) for special manufacturing tools, and the salvage value will be $100,000. Total inventory produced will be 15,000 units, and sales are expected to be 3,000 units per year and the final year will be the remainder of the inventory. Prices are expected to start at $700, and decrease by 15% from the prior year each year as the product ages. There is a 40% chance the Economy worsens by the end of Year 2, then sales are estimated to be 30% less then the prior year each year, prices are expected to decrease at a faster rate of 40% less than the prior year each year and inventory to be liquidated will be at a loss of 50% due to becoming obsolete. The fixed cost is $200,000 per year and the variable cost is 35% of revenue. The estimated tax rate is 40%.
• Project 3:
• This project is over the course of 4 years. You will need an investment of $2 million in year 0, $1 million of it in inventory for year 1 production. Depreciation is a straight line over the 4 years, and the salvage value at the end of the 4 years will be $400,000. Total inventory produced will be 40,000 units, and sales are expected to be 8000 in the 1st 2 years, and 7000 in the 3rd and 4th year, with the remainder in the 4th. Prices are expected to be set at $750 for the 4 years. There is a 50% chance the new product will not receive market share by the end of the 1st year, and if that occurs, sales will only be 10% of projections in the 1st year and the price will 20% less, and the remainder of the inventory will have to be scrapped. The project will be abandoned before production starts on the second year of inventory. The machinery would be resold at the book value at the end of the 1st year. The fixed cost is $400,000 per year and the variable cost are 35% of revenue. The tax rate is at 40%.
• Project 4:
• This project is over the course of 6 years. You will need an investment of $3 million in Year 0, $1 million for equipment, and $2 million for inventory for year 1 production. Depreciation is accelerated based on IRS tables for computers (found on this image:MACRS Table
• download
• ), and salvage value will be $100,000. Total inventory produced will be 90,000 units, and sales are expected to be 15,000 units per year. Prices are expected to be sold to the retailers at $40. There is a 35% chance the Economy worsens after year 2, then sales are estimated to be 35% less than the previous year each year, prices will fall by 15% less than the previous year each year, and the remaining inventory at year 5 will become obsolete and destroyed. The fixed cost of creating is $200,000 per year and the variable cost is 35% of revenue. The estimated tax rate is 40%.

Rate of return : 2.46

Good Economy Years 1 2 LU 4 Investment outlays at Time=0 Initial Investment (55,000,000.00) ist of inventory manufacturing for year 1 sales 529.41 Operating Cash Flows Unit Sales 15.000 20,000 25,000 25,000 Sales price $200.00 $200.00 5125.00 5125.00 Sales revenues $3,000,000.00 $4,000,000.00 $3,125,000.00 $3,125,000.00 Variable Costs $750,000100 $1,000,000.00 5781,250.00 5781,250.00 Fixed operating costs $500,000.00 $500,000.00 $500,000.00 $500,000.00 Depreciation 5625,000.00 $625,000.00 $625,000.00 $625,000.00 Total operating costs $1,875,000.00 $2,125,000.00 $1,906,250.00 $1,906,250.00 EBIT 51,125,000.00 $1,875,000.00 51, 218,750.00 51,218,750.00 Taxes on EBIT 5393,750100 656,250100 5426,562.50 5426,562.50 Gross Income 5731,250.00 $1,218,750.00 $792,187.50 $792,187.50 Add back depreciation $625,000.00 5625,000.00 5625,000100 5625,000.00 Net Income $1,356,250.00 $1,843,750.00 $1, 417,187.50 $1, 417,187.50 Salvage Value $250,000.00 Taxes on salvage value of equipment $87,500.00 Cash flow from sale of equipment 5162,500.00 Project free cash flows ($5,000,000.00) $1,356,250.00 $1,843,750.00 $1, 417,187.50 |$1,579,687.50 Depreciation Cost 52,500,000.00 Year\f1 2 3 Rate 25%% 0.25 0.25 0.25 Depreciation per year 5 625,000.00 $625,000100 5625,000100 5625,000.00 Predicted Cash Flow Cash Flow Scenario Odds 1 2 3 4 Good Economy ($5,000,000.00 $1,356,250.00 $1,843,750.00 $1, 417, 187.50 51,579,687.50 Bad Economy ($5,000,000.00 51,356,250.00 51,843,750.00 6807,812.50 5997,210.31 Weighted average cashflow ($5,000,000.00 51,356,250100 $1,843,750.00 $1,23 4,375.00 51, 404,944.34 $1,356,250.00 $3,200,000.00 $4,434,375.00 $5,839,319.34 Project Evaluation WACC 596 Good Economy IRR Bad Economy IRR NPV $186,152.99 9%% Blended IRR 6.6296 MIRR 5.9636