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

Assignment Help:

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.


Related Discussions:- Determine wacc- net operating cash flow- npv- irr-pi

Sources of Finance, A regional division of a water company is upgrading its...

A regional division of a water company is upgrading its water filtration & purification plant; the new system is expected to last 20 years & to cost $40m. The parent company has ha

Emergency information panel, 1. It is mandatory that every carrier transpo...

1. It is mandatory that every carrier transporting hazardous materials should display correctly the emergency information panel. Emergency information panel should be legibly and

Currency denomination, The payment that the issuer makes to the bondh...

The payment that the issuer makes to the bondholder can be in any currency. The contract at the time of bond issue between the issuer and the investor can specify

Process of securitization, Steps involved in the Process of S...

Steps involved in the Process of Securitization The following are the major steps involved: The lender (also called the originator) - in th

Does high operating leverage always mean high business risk, Does high oper...

Does high operating leverage always mean high business risk?  Explain. High operating leverage doesn't always mean high business risk.  If the company's sales are quite steady

Financial Management, BigGardens Ltd (BigGardens) is a private company that...

BigGardens Ltd (BigGardens) is a private company that owns and operates a chain of garden centres in the Bristol area. The company has expanded rapidly over recent years, opening

Just-in-time inventory management, Q. Just-in-time inventory management? ...

Q. Just-in-time inventory management? It considerably improves the short-term liquidity of the business with a maximum financing requirement of $138533 rather than $155640. The

Revenues, Revenues Revenues are the gross income received before any de...

Revenues Revenues are the gross income received before any deductions for discounts, expenses, returns, and so on. It is also called sales in most organization. A much less c

State the term- overtrading, State the term- Overtrading Overtrading ta...

State the term- Overtrading Overtrading takes place when a company has insufficient finance for working capital to support its level of trading. The  company  is  growing  rapi

Theories of the term structure, There are two important term structur...

There are two important term structure theories related to the shapes of the yield curve. First is the Expectations Theory and the second is Market Segmentations

Write Your Message!

Captcha
Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd