ACME Inc. is a multinational conglomerate corporation providing a wide range of goods and service... ACME...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
ACME Inc. is a multinational conglomerate corporation providing a wide range of goods and service... ACME Inc. is a multinational conglomerate corporation providing a wide range of goods and services to its customers. As part of its budgeting process for the next year, it has several projects under consideration so it must decide which projects should receive capital budgeting investment funds for this year. As part of the financial analysis department, you have been given several projects to evaluate. However, before you can determine the appropriate valuations of these projects, you need to determine the weighted average cost of capital for the firm since it is used as a threshold of acceptability for projects. Remember that management has a preference in using the market values of the firm's capital structure and believes it current structure (target weight/market weight) is optimal. Market Values of Capital 1. The company has 60,000 bonds with a 30-year life outstanding, with 15 years until maturity. The bonds carry a 10 percent semi-annual coupon, and are currently selling for $874.78. 2. You also have 100,000 shares of $100 par, 9% dividend perpetual preferred stock outstanding. The current market price is $90.00. 3. The company has 5 million shares of common stock outstanding with a currently price of $17.00 per share. The stock exhibits a constant growth rate of 10 percent. The last dividend (DO) was $.65. 4. The risk-free rate is currently 6 percent, and the rate of return on the stock market as a whole is 13 percent. Your stock's beta is 1.22. 5. Your firm only uses bonds for long-term financing. 6. Your firm's federal + state marginal tax rate is 40%. (Ignore any carryforward implications) Depreciation Schedule Modified Accelerated Cost Recovery System (MACRS) Ownership Year 5-Year Investment Class Depreciation Schedule 1 20% 2 32% 3 19% 4 12% 5 11% 6 6% Total = 100% Capital Budgeting Assignment - Part 1 Section 1 ( Find the costs of the individual capital components: > long-term debt (before tax and after tax) preferred stock average cost of retained earnings (avg. of Capital Asset Pricing Model & Gordon Growth Model/Constant Growth Model) Section 2 Determine the target percentages for the optimal capital structure, and then compute the WACC. Carry weights to a minimum of four decimal places, but rounding in calculations is not necessary. (i.e. 0.2973 or 29.73%) Section 3, Net Present Value of Discounted Cash Flow (use WACC number for discount rate) Internal Rate of Return Payback Period Profitability Index (use WACC number for discount rate) Project 1: This project requires an initial investment of $2,000,000 in equipment which will cost an additional $100,000 to install. The firm will use the attached MACRS depreciation schedule to expense this equipment. Once the equipment is installed, the company will need to increase net working capital by $70,000. The project will last 6 years at which time the market value for the equipment will be $50,000. The project will project a product with a sales price of $40.00 per unit and the variable cost per unit will be $15.00. The fixed costs would be $150,000 per year. Because this project is not close to current products sold by the business, management wants adjust the risk profile of this analysis by imposing a 2 percentage point increase over the firm's WACC. Years Forecasted Units sold 2014 50,000 2015 60,000 2016 70,000 2017 80,000 2018 90,000 2019 80,000 Project 2: This project requires an initial investment of $2,000,000 in equipment which will cost an additional $100,000 to install. The firm will use the attached MACRS depreciation schedule to expense this equipment. Once the equipment is installed, the company will need to increase net working capital by $200,000. The project will last 6 years at which time the market value for the equipment will be $100,000. The project will project a product with a sales price of $22.00 per unit and the variable cost per unit will be $10.00. The fixed costs would be $250,000 per year. Because this project is very close to current products sold by the business, management want to use the current WACC as the valuation hurdle it must meet or surpass. Years Forcasted Units Sold 2014 100,000 2105 90,000 2016 80,000 2017 70,000 2018 60,000 2019 50,000 Sections 1, 2, and 3 need to be answered and applied to the bottom Spread Sheet Template. Please play close attention to the directions of Sections 1,2 and 3. Also both projects need to be calculated in the process. Fe КБ A Capital Budgeting Analyss Template Protected View-Exce Home Insert Draw Page Layout Formulas Deta Review View Help Tell me what you want to do PROTECTED VIEW Be carefulties from the Internet can contain viruses. Unless you need to edit it's safer to stay in Protected View Enable Eding fr 1 Price 2 Variable Cast 3 4 5 Initial Cost Required Return Salvage Value 6 Installation Cost 7 Increase in NWC 8 9 Fixed Cost 10 Units sold 11 Depreciation Rate 12 13 Sales 14 Variable Cast 15 Fixed Cost 16 EBITDA 17 Depreciation 18 EBIT 19 Tax Expense 20 Net Income 21 22 Operating Cash Flow 23 Non-operating Cash Flow 24 Capital Expenditures Cash Flow 25 Net Working Capital Cash Flow 26 27 28 35 36 37 29 30 Internal Rate of Return 31 Net Present Value 32 Payback Period 33 Profitability Index 34 B с D Year 0 Year I Year 2 Total Cash Flows Year 0 Year 1 Year 2 E Inflation Rate Year 3 Year 3 F Year 4 Year 4 G Tax Rak Year 5 Year 5 H Year 6 Year 6 J L Jemel Wilson M N 0 Share P ACME Inc. is a multinational conglomerate corporation providing a wide range of goods and service... ACME Inc. is a multinational conglomerate corporation providing a wide range of goods and services to its customers. As part of its budgeting process for the next year, it has several projects under consideration so it must decide which projects should receive capital budgeting investment funds for this year. As part of the financial analysis department, you have been given several projects to evaluate. However, before you can determine the appropriate valuations of these projects, you need to determine the weighted average cost of capital for the firm since it is used as a threshold of acceptability for projects. Remember that management has a preference in using the market values of the firm's capital structure and believes it current structure (target weight/market weight) is optimal. Market Values of Capital 1. The company has 60,000 bonds with a 30-year life outstanding, with 15 years until maturity. The bonds carry a 10 percent semi-annual coupon, and are currently selling for $874.78. 2. You also have 100,000 shares of $100 par, 9% dividend perpetual preferred stock outstanding. The current market price is $90.00. 3. The company has 5 million shares of common stock outstanding with a currently price of $17.00 per share. The stock exhibits a constant growth rate of 10 percent. The last dividend (DO) was $.65. 4. The risk-free rate is currently 6 percent, and the rate of return on the stock market as a whole is 13 percent. Your stock's beta is 1.22. 5. Your firm only uses bonds for long-term financing. 6. Your firm's federal + state marginal tax rate is 40%. (Ignore any carryforward implications) Depreciation Schedule Modified Accelerated Cost Recovery System (MACRS) Ownership Year 5-Year Investment Class Depreciation Schedule 1 20% 2 32% 3 19% 4 12% 5 11% 6 6% Total = 100% Capital Budgeting Assignment - Part 1 Section 1 ( Find the costs of the individual capital components: > long-term debt (before tax and after tax) preferred stock average cost of retained earnings (avg. of Capital Asset Pricing Model & Gordon Growth Model/Constant Growth Model) Section 2 Determine the target percentages for the optimal capital structure, and then compute the WACC. Carry weights to a minimum of four decimal places, but rounding in calculations is not necessary. (i.e. 0.2973 or 29.73%) Section 3, Net Present Value of Discounted Cash Flow (use WACC number for discount rate) Internal Rate of Return Payback Period Profitability Index (use WACC number for discount rate) Project 1: This project requires an initial investment of $2,000,000 in equipment which will cost an additional $100,000 to install. The firm will use the attached MACRS depreciation schedule to expense this equipment. Once the equipment is installed, the company will need to increase net working capital by $70,000. The project will last 6 years at which time the market value for the equipment will be $50,000. The project will project a product with a sales price of $40.00 per unit and the variable cost per unit will be $15.00. The fixed costs would be $150,000 per year. Because this project is not close to current products sold by the business, management wants adjust the risk profile of this analysis by imposing a 2 percentage point increase over the firm's WACC. Years Forecasted Units sold 2014 50,000 2015 60,000 2016 70,000 2017 80,000 2018 90,000 2019 80,000 Project 2: This project requires an initial investment of $2,000,000 in equipment which will cost an additional $100,000 to install. The firm will use the attached MACRS depreciation schedule to expense this equipment. Once the equipment is installed, the company will need to increase net working capital by $200,000. The project will last 6 years at which time the market value for the equipment will be $100,000. The project will project a product with a sales price of $22.00 per unit and the variable cost per unit will be $10.00. The fixed costs would be $250,000 per year. Because this project is very close to current products sold by the business, management want to use the current WACC as the valuation hurdle it must meet or surpass. Years Forcasted Units Sold 2014 100,000 2105 90,000 2016 80,000 2017 70,000 2018 60,000 2019 50,000 Sections 1, 2, and 3 need to be answered and applied to the bottom Spread Sheet Template. Please play close attention to the directions of Sections 1,2 and 3. Also both projects need to be calculated in the process. Fe КБ A Capital Budgeting Analyss Template Protected View-Exce Home Insert Draw Page Layout Formulas Deta Review View Help Tell me what you want to do PROTECTED VIEW Be carefulties from the Internet can contain viruses. Unless you need to edit it's safer to stay in Protected View Enable Eding fr 1 Price 2 Variable Cast 3 4 5 Initial Cost Required Return Salvage Value 6 Installation Cost 7 Increase in NWC 8 9 Fixed Cost 10 Units sold 11 Depreciation Rate 12 13 Sales 14 Variable Cast 15 Fixed Cost 16 EBITDA 17 Depreciation 18 EBIT 19 Tax Expense 20 Net Income 21 22 Operating Cash Flow 23 Non-operating Cash Flow 24 Capital Expenditures Cash Flow 25 Net Working Capital Cash Flow 26 27 28 35 36 37 29 30 Internal Rate of Return 31 Net Present Value 32 Payback Period 33 Profitability Index 34 B с D Year 0 Year I Year 2 Total Cash Flows Year 0 Year 1 Year 2 E Inflation Rate Year 3 Year 3 F Year 4 Year 4 G Tax Rak Year 5 Year 5 H Year 6 Year 6 J L Jemel Wilson M N 0 Share P
Expert Answer:
Related Book For
Posted Date:
Students also viewed these accounting questions
-
As chief accountant at Italin NV, you have been given the following information by the director of research: Project Luca 000 Costs to date (pure research 25%, applied research 75%) .......... 200...
-
You have been given the following information for RPE Consulting for the year ended July 31, 2014. Required 1. Prepare the company's income statement, statement of changes in equity, and balance...
-
You have been given the following information about ALG Co. Ltd., which uses a standard cost system in accounting for its one product: 1. In the month of November 2016, 5,000 units were produced. 2....
-
Ms. Acosta received a job as a teacher with a starting salary of $3 According to her contract, she will receive a 1.5% increase in her salary every year. How much will Ms. Acosta earn in 7 years.
-
Wow Advertising Company's trial balance at December 31 shows Supplies $6,700 and Supplies Expense $0. On December 31, there are $1,900 of supplies on hand. Prepare the adjusting entry at December 31,...
-
Bulbs A, B, and C in FIGURE Q28.10 are identical, and all are glowing. a. Rank in order, from most to least, the brightnesses of the three bulbs. Explain.b. Suppose a wire is connected between points...
-
Mass transfer from a bubble. Calculate the mass transfer coefficient for the air-water system for bubbles rising at a gas velocity of \(5 \mathrm{~cm} / \mathrm{s}\) in a pool of stagnant liquid. Use...
-
The following information was extracted from Citigroup, Inc.s 2009 annual report. From letter to shareholders: Financial Strength While Citi started the year as a TARP institution receiving...
-
(13%) Problem 8: A contestant in a winter sporting event pushes a 46 kg block of ice in the positive direction across a frozen lake as shown in the figure. Assume the coefficients of static and...
-
Tony and Suzie graduate from college in May 2024 and begin developing their new business. They begin by offering clinics for basic outdoor activities such as mountain biking or kayaking. Upon...
-
Exercise 14-9 (Algo) Net Present Value Analysis and Simple Rate of Return [LO14-2, LO14-6] Derrick Iverson is a divisional manager for Holston Company. His annual pay raises are largely determined by...
-
You are a portfolio manager working for APG Asset Management in Amsterdam. The main function of your team is to work closely with the front office and sales team of APG, to provide relevant...
-
8. Debby is trying to decide whether to put her $6000 of savings into an account earning 3% simple interest or 2.6% interest compounded weekly. Which account would have more money after 25 years and...
-
Solve the right triangle. 140 75 Find the length of the side adjacent to the given angle. (Round your answer to two decimal places.) 540.92 * Find the length of the hypotenuse. (Round your answer to...
-
The goal of this project is to conduct an analysis of two companies in the same industry. The two companies you will analyze are Dollar General and Dollar Tree. You will do this project IN GROUPS....
-
is the risk as high or low for possible internal control failures if Incorrect pricing is shown in the pricing database from erroneous direct data access, price changes that are not detected in a...
-
Company ABC is an international conglomerate. It is looking to establish a subsidiary selling unproven homeopathic remedies, having identified a current demand in the market. But, ABC needs to find...
-
Why are stocks usually more risky than bonds?
-
RT plc sells three products. Product R has a contribution to sales ratio of 30%. Product S has a contribution to sales ratio of 20%. Product T has a contribution to sales ratio of 25%. Monthly fixed...
-
A profit centre manager claims that the poor performance of her division is entirely due to factors outside her control. She has submitted the following table along with notes from a market expert,...
-
The accountants approach to costvolume profit analysis has been criticized in that, among other matters, it does not deal with the following: (a) Situations where sales volume differs radically from...
-
The probabilities that a TV station will receive \(0,1,2,3, \ldots, 8\) or at least 9 complaints after showing a controversial program are, respectively,...
-
A rotary plug valve needs to be replaced to repair a machine, and the probabilities that the replacement will be a flange style (low pressure), flange style (high pressure), wafer style, or lug style...
-
If each point of the sample space of Figure 3.12 represents an outcome having the probability find, 32
Study smarter with the SolutionInn App