Preview

FIN 486 Week 4 Individual Assignment Capital Budgeting

Satisfactory Essays
Open Document
Open Document
588 Words
Grammar
Grammar
Plagiarism
Plagiarism
Writing
Writing
Score
Score
FIN 486 Week 4 Individual Assignment Capital Budgeting
Capital Budgeting
Derwin Brown
FIN/486
12/15/2014 Rosa Welton, Instructor
Capital Budgeting
Considering the information for the Proposal concerning the building of the new factory, the incremental cash flows are needed for the NPV analysis. The incremental cash flows are sales of $3 million a year which equals an increase in gross margin by $150,000 given a 5% gross margin and initial on investment of $10 million which is the cost of building the new factory. The savage value at the end of the project life will be $14 million.
Given a 10% weighted average cost of capital, the following table shows the net present value that is computed for this project.
Year
Cash Flow
PV Factor
Present Value
0
(10,000,000) 1.0000 (10,000,000)
1
150,000 0.9091 136,364
2
150,000 0.8264 123,967
3
150,000 0.7513 112,697
4
150,000 0.6830 102,452
5
150,000 0.6209 93,138
6
150,000 0.5645 84,671
7
150,000 0.5132 76,974
8
150,000 0.4665 69,976
9
150,000 0.4241 63,615

14,150,000 0.3855 5,455,438

Net present value (3,680,709)

As shown in the present value table, the NPV of the capital project is $3,680,709 on the negative side which means the project will result in the decrease in the wealth of the company’s stockholders, resulting in violation of the wealth maximization concept.
The analysis as per the proposal was done for 10years which is the expected economic life of the new factory. At the end of the economic life of the new factory, the cash flow includes the $14 million expected recovery from selling the factory. Time value of money is the concept that an dollar attain today will be valued more than the same dollar attained at a date in the future and can be computed by the following formula 1(1+r)^t.
The PV of each of the

You May Also Find These Documents Helpful

  • Satisfactory Essays

    For project A, the projects net present value is $100,000 the initial investment overhead of the project is a negative expenditure because it is an expense to the company. Over the next five years the group expects to add the present annual value of $32,000, the return rate will be 11% utilizing the annuity table. The factor will be 3.696 at 11% for five years. To calculate the cash inflow, multiply the annual $32,000 by 3.696 at 11% to equal $118.272. Over a five year period the total cash inflow is $118,272 with a net value of $18,272 for project A. Net present value = $118,272 - $100,000 = $18,272…

    • 516 Words
    • 3 Pages
    Satisfactory Essays
  • Satisfactory Essays

    BGA1 Task 4

    • 343 Words
    • 2 Pages

    Net present value (NPV) method is used to decide whether or not a company should take on a new project or acquisition. The formula for NPV is the difference between the present value of a project’s cash inflows and its cash outflows. To calculate the present values the future cash flows are discounted using the time value of money method. For the project to be accepted the NPV should be positive, because it means the return is greater than the required rate of return; or zero, because that means the return is equal to the required rate of return. However, if negative the project should be rejected, because its return is less than the required rate of return. This required rate of return is also referred to as the cost of capital.…

    • 343 Words
    • 2 Pages
    Satisfactory Essays
  • Better Essays

    The focus of EEC’s investment of the purchasing of the supplier is to cut down on the cost expenditures of the company. The primary board members and investors anticipate in the timeframe the fifth of to save financially in revenue $600,000 per annum this will accumulate $9 million in net in the timeframe of that 15 years. 14% of that investment and consumption cost will be attributed out of $9 million net, which adds up to sum of $3 million. The president of the company asked me to give an analysis in the possibilities foreseen in the investment what would be the Net Present Value, along with the Internal Rate of Return, and the payback of the investment.…

    • 1228 Words
    • 4 Pages
    Better Essays
  • Satisfactory Essays

    Volkswagen is considering opening an Assembly Plant in Chattanooga, Tennessee, for the production of its 2012 Passat, tailored for the US market. The CEO of the company is considering two potential options for the size of the plant: one is a large size with a projected annual production of 150,000 cars, and the other one is a smaller size plant, which is cheaper to build, but can only produce up to 80,000 cars per year. Depending on the expected level of demand for these cars in the US, Volkswagen has to decide which option is more profitable. The discount rate is 6% and for simplicity purposes, the CEO is only evaluating a two-year horizon. The initial factory setup cost, the expected demand scenarios, profit, and probabilities are shows in the below table. Calculate the Net Present Value in each of the two options. Which option should the CEO choose and why? Please, show all your calculations.…

    • 702 Words
    • 3 Pages
    Satisfactory Essays
  • Good Essays

    Overall Net Present

    • 621 Words
    • 3 Pages

    The expected Net Present Value of the investment is $89,000. This number, a positive Net Present Value, represents that the future cash inflows at the company’s cost of capital (8%) will cover the cost of the investment. This also increases the value of the company. Should the Net Present Value have been a negative amount, it would represent that the future cash inflows would not cover the cost of the investment. Calculations are listed below:…

    • 621 Words
    • 3 Pages
    Good Essays
  • Good Essays

    Abstract: During this experiment, an ice calorimeter was used to measure the change in volume in milliliters of magnesium metal and 1.00 M of sulfuric acid. We found the experimental molar enthalpy of the reaction to be ∆H = -370 ± 1 kJ/mol at 0˚C. This compares with an expected value of -466.9 kJ/mol at 25 ˚C, a 20.75% difference.…

    • 858 Words
    • 4 Pages
    Good Essays
  • Good Essays

    Nucor Financial Analysis

    • 748 Words
    • 3 Pages

    The next part of the cash flow analysis deals with Net Present Value (NPV). Nucor and any company that seeks to project if an investment is worthwhile to pursue must understand if the cash flows are in excess of the cost of capital. There are several different assumptions that are given to understand NPV for this project. The excel sheet “CF analysis-thin slab” shows in detail that cash flows are delayed due to plant construction and start-up costs. When the negative and positive cash flows are calculated by the discount rate of 15% there appears a NPV of -$51.32. This shows that the project…

    • 748 Words
    • 3 Pages
    Good Essays
  • Satisfactory Essays

    Lazy Lawnmower

    • 332 Words
    • 2 Pages

    Due to the fact that the NPV is positive at $11,051,576 and the IRR at 61% is higher than the cost of capital; the project should create revenue for the firm and therefore should be accepted.…

    • 332 Words
    • 2 Pages
    Satisfactory Essays
  • Good Essays

    Corporate Finance

    • 366 Words
    • 2 Pages

    How many shares of common stock must be issued (at what price) to raise the required capital?…

    • 366 Words
    • 2 Pages
    Good Essays
  • Satisfactory Essays

    Linear Programming

    • 431 Words
    • 4 Pages

    The Southern Textile Mill produces 5 different fabrics. Each fabric can be woven on one or…

    • 431 Words
    • 4 Pages
    Satisfactory Essays
  • Satisfactory Essays

    The profit would be distributed in line with the ratio of capital injected (Pepsico 57.5%; The Second Food Factory Changchun:37.5%, Beijing Chong Yin Industrial & Trading Company:5%) NPV • How much value is created from undertaking an investment? The first step is to estimate the expected future cash flows. • The second step is to estimate the required return for projects of this risk level. • The third step is to find the present value of the cash flows and subtract the initial investment.…

    • 395 Words
    • 3 Pages
    Satisfactory Essays
  • Powerful Essays

    Aes Case

    • 1244 Words
    • 5 Pages

    Calculate the effect that a revision of its cost of capital will have on the Lal Plr project’s NPV. Comment on the results.…

    • 1244 Words
    • 5 Pages
    Powerful Essays
  • Good Essays

    Finance Course Project

    • 1973 Words
    • 8 Pages

    You have now been tasked with providing a recommendation for the project based on the results…

    • 1973 Words
    • 8 Pages
    Good Essays
  • Good Essays

    To decide if Mr. Sanberg should choose to go forth with the Super Project, the NPV of the project and subsequently, the internal rate of return have to be determined. To begin the NPV analysis, the relevant and irrelevant costs are as follows: the test market and erosion costs are excluded; consequently the agglomerator and overhead costs are included. Next, the yearly cash flows from operations are found with the aid of a table and the assumptions are that the cost of capital rate is 10% and the tax rate is 52% (found by interpreting Exhibit 6). From said table, it is observed that negative cash flows only occur in the year zero and one due to the…

    • 587 Words
    • 3 Pages
    Good Essays
  • Good Essays

    In 1971 Lockheed estimated a breakeven point somewhere between 195 and 205 aircraft even though they had only received 103 solid orders. Based on the numbers seen in table 3, at a unit price of $14 million the breakeven point is well beyond those numbers. With a production price of $12.5 million, as seen with 300 orders, NPV would be -$312.68 million. This does not reflect a breakeven point. Based on my calculations (also seen in table 3) the breakeven point at this production cost is closer to 480 units, a number more than twice predicted sales numbers.…

    • 635 Words
    • 3 Pages
    Good Essays