The Capital Budgeting Projects

She must choose one of the four capital budgeting projects listed below:

Table 1

t	A	B	C	D
0	(16,000,000)	(20,000,000)	(19,000,000)	(18,000,000)
1	5,500,000	7,000,000	8,200,000	9,000,000
2	5,500,000	8,000,000	8,200,000	7,000,000
3	7,000,000	8,000,000	5,200,000	6,000,000
4	7,000,000	1,000,000	5,200,000	5,000,000
Risk	Low	Average	High	Average

Table 1 shows the expected after-tax operating cash flows for each project. All projects are expected to have a 4 year life. The projects differ in size (the cost of the initial investment), and their cash flow patterns are different. They also differ in risk as indicated in the above table.

The capital budget is $20 million and the projects are mutually exclusive.

Capital Structures

Great Wall Co. has the following capital structure, which is considered to be optimal:

Debt	40%
Preferred Equity	10%
Common Equity	50%
	100%

Cost of Capital

Sophia knows that in order to evaluate the projects she will have to determine the cost of capital for each of them. She has been given the following data, which he believes will be relevant to her task.

(1)The firms tax rate is 30%.

(2) Great Wall Co. has issued a 13% semi-annual coupon bond with 10 years term to maturity. The current trading price is $1,206.

(3) The firm has issued some preferred stock which pays an annual 9% dividend of $100 par value, and the current market price is $110.

(4) The firms stock is currently selling for $68 per share. Its last dividend (D₀) was $4, and dividends are expected to grow at a constant rate of 8%. The current risk free return offered by Treasury security is 2.5%, and the market portfolios return is 10.5%. Great Wall Co. has a beta of 1.5.

(5) The firm adjusts its project WACC for risk by adding 2.5% to the overall WACC for high-risk projects and subtracting 2.5% for low-risk projects.

Sophia knows that Great Wall Co. executives have favored IRR in the past for making their capital budgeting decisions. Her professor at Seattle U. said NPV was better than IRR. She is the new kid on the block and must be prepared to defend her recommendations.

First, however, Sophia must finish the analysis and write her report. To help begin, she has formulated the following questions:

1. Calculate all relevant capital budgeting measures for each project, and place your numerical solutions in Table 2.

Table 2

	A	B	C	D
NPV
IRR