Create a valuation spreadsheet for project B. Find:

a. Net present value of discounted cash flow

b. Internal rate of return

c. Modified Internal rate of return

d. Payback Period

BSAD 6503 FINANCIAL MANAGEMENT CAPITAL BUDGETING PROJECT Applied Manufacturing, Inc. (AM) is a custom metal fabrication corporation providing. wide range of goods and services to its customers. For decades, AM has been a parts manufacturer and supplier to the aerospace and naval industries. They service both major manufacturers such as Nordam, Boeing, and Airbus, as well as the United States Government in contracts for both military aircraft and naval vessels. While the existing lines of business are profitable, senior leadership of the corporation is pushing for the creation of new lines of business that will generate new revenue streams that are not dependent on their existing clients. As part of its budgeting process for the next year, the senior leadership team has identified three mutually-exclusive projects which meet the strategic goals mentioned above. As a member of the senior leadership team, you have been assigned the task of performing a financial analysis of these projects to determine the appropriate valuation of each one. However, before you can determine the appropriate valuations of these projects, you need to determine the weighted average cost of capital for the firm. Senior management has a preference in using the market values of the firm's capital structure and believes it current structure is optimal. BALANCE SHEET 1,789,298 Accounts Payable and Accruals Cash 28,204,824 Accounts Receivable 52,740,911 Notes Payable 48,240,305 Inventories 70,670,223 Long-Term Debt 77,260,000 Preferred Stock 15,000,000 Net Fixed Assets 179,040,000 Common Equity 135,535,303 Total Assets 304,240,432 Total Liabilities & Equity 304,240,432 S Market Values of Capital The company has 81,000 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 $899,24, You also have 150,000 shares of $100 par, 9 % dividend perpetual preferred stock outstanding. The current market price is $90.00. Any would incur a 3.6% per share flotation cost. new issues of preferred stock The company has 5 million shares of common stock outstanding with a currently price of $29.84 per share. The stock exhibits a constant growth rate of 10 percent. The last dividend (Do) was $.80. New stock could be sold with flotation costs of 6.7 % per share. 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 1,18. Your firm does not use notes payable for long-term financing. Your firm's federal+ state marginal tax rate is 28%. For all projects, the reinvestment rate shall be 9.5% + X New Tab Bb CAPITAL BUDGETING PROJECT R X ital Budgeting -Fina X .edu/bbcswebdav/pid-310183-dt-content-rid-2975977 1/courses/BSAD6503A19SU/CAPITAL % 20BUDGETING%20 MaximEyes-Optom...Y Yahoo OptiCare- sunflow... Ocular benefits/ am... Vision Care Direct Project B: This project requires require additional expense of $1,000,000 to install in the current facility. Consistent with other projects, the equipment will be depreciated using the MACRS Investment Class schedule. Once installed, the firm will need to increase inventory by $6,000,000. The project will last 6 years, but at the end of that period, the equipment will have no salvage value an initial investment of $20,000,000 in equipment which will During the operational period of this project, the product produced will sell for $6.50 per unit. The costs related to this product will be $4.00 per unit in variable cost and the fixed costs each year will be $1,000,000. Management has estimated that the sales volume for this project will be 3,500,000 in year 1, 4,000,000 in year 2, 4,250,000 in year 3, 4,500,000 in year 4, 4,300,000 in year 5, and 4,200,000 in year 6. Since this project has been brought under consideration through the normal channels, a discount rate equal to the WACC should be used in the project valuation