Determine wacc- net operating cash flow- npv- irr-pi, Financial Management

Prepare a capital budget analysis of the following data, your analysis should determine WACC, Net Operating Cash Flow, NPV, IRR, PI, and Payback analysis.

This analysis is for the manufacture of a transportation bus.

Should this project be approved or rejected with the following company parameters: IRR above 12% and a Payback less than ten years.

Exhibit 1: Financing Assumptions

The following assumptions are used to determine the cost of capital.

Historically, the company has maintained a debt ratio is 40%. This ratio was used, becauselowering the debt implies giving up the debt tax shield, and increasing it makes debt service aburden on the firm's cash flow. In addition, increasing the debt level may cause a reduced ratingof the company's bonds. The marginal tax rate is 40%. All the numbers are expressed in today'sdollars. The forecasted average inflation per year is 3.5%.

Cost of debt:

The company's bond rating is roughly at the high end of the A range. Surveying the debt marketyielded the following information about the cost of debt for different rating levels:

Bond rating AA A BBB

Interest cost range 5.5% ~6.5% 6.25%~7.5% 7.5%~9%

The company's current bonds have a yield to maturity of about 6.5%.

Cost of equity:

The current 10-year Treasury notes have a yield to maturity of 4.0% and the forecast for the S&P500 market return is 9.5%. The company's overall Beta is 1.15.

Exhibit 2: Investment Needs

To implement the project, the firm has to invest funds as shown in the following table:
Year 0 Year 1 Year 2

$1 billion* $100 million* $100 million*

*The Company estimated that it would cost a total of $1 billion to build the factory and purchase the necessary equipment to produce the buses. The other $200 million investment, divided equally in years 1 and 2, is for non-depreciable labor training costs. Such investment is treated as regular business expenses. Project life is twenty years.

Straight line depreciation will be used for the sake of simplicity.

To facilitate the operation of manufacturing the project, the company will have to allocate fundsto net working capital (NOWC) equivalent to 10% of annual sales, this will be a yearlyallocation beginning in Year 0. Please refer to Chapter 11 for NOWC yearly allocation. Theinvestment in NOWC will be recovered at the end of the project.

The equipment will be sold for salvage at about $15,000,000 at the end of the project.

Exhibit 3: Sales and Cost Forecast

The sales forecast is based on projected levels of demand. All the numbers are expressed intoday's dollars. The forecasted average inflation per year is 3.5%


Selling Price per bus $220,000
Units sold per year $11,000
Labor cost per bus $50,000
Components & Parts
per bus$95,000

Selling General &
Administrative$250,000,000
(fixed)

NOTE: Average warranty cost per year per bus for the first five years is $1,000. The present value of this cost will be used as a cost figure for each bus. Afterwards, the bus operator will become responsible the repairs on the buses.

The buses can be produced for twenty years. Afterwards, the designs become obsolete.

Engine Cost
Engine Detroit engines
Price per engine, including installation $20,000
Average annual warranty cost per year for five $1,500
years. Afterwards, the bus operator will become
responsible for the repairs on the buses.

The engine will be installed in every bus and will become a cost figure for each bus. The present value of this warranty, as with the bus warranty cost, will be used as a cost figurefor each bus.

Posted Date: 2/20/2013 2:37:54 AM | Location : United States







Related Discussions:- Determine wacc- net operating cash flow- npv- irr-pi, Assignment Help, Ask Question on Determine wacc- net operating cash flow- npv- irr-pi, Get Answer, Expert's Help, Determine wacc- net operating cash flow- npv- irr-pi Discussions

Write discussion on Determine wacc- net operating cash flow- npv- irr-pi
Your posts are moderated
Related Questions
Suppose you have recently been contracted as a financial consultant to a London-based engineering company, Alpha Products Plc. The company uses three components as part of their pr

Select a publicly traded company (preferably manufacturing oriented; do not use a financial services company such as a bank or a bank holding company) and obtain a copy of their mo

Why does money have time value? Positive interest rates point toward that money has time value.  When one person lets one more borrow money, the first person needs compensation

A cash-flow yield is the discount rate that makes the price of a mortgage-backed or asset-backed security equal to the present value of its cash flows. It is built

Do these two problems in Excel. Balance Sheet and Income Statement.  The following information is used for the first two problems.  Problem 1 is the income statement and problem 2

If firm A has a higher debt-to-equity ratio than firm B then that means what

Money Market Mutual Fund Even as the Mutual Funds show a promise of becoming a major instrument of household savings, another concept which is being talked about and waiting to


Development of the Market Until 1950s, T-Bills were issued by both the Central and State Governments and from 1950s, it is only the Central Government that is issuing Treasury

a) Suppose that the real risk-free rate, r*, is 3% and that inflation is assumed to be 7% in Year 1, 5% in Year 2, and 4% after that. Suppose also that all Treasury securities are