# Calculate the following problems using Microsoft® Excel®: Calculate the NPV for each project and determine which project should be accepted.

Purpose of Assignment The purpose of this assignment is to allow the students to become familiar with and practice the measurement of Net Present Value (NPV), payback, and Weighted Average Cost of Capital (WACC) using Microsoft® Excel®. Assignment Steps Resources: Microsoft® Excel®, Capital Budgeting Decision Models Template Calculate the following problems using Microsoft® Excel®:Calculate the NPV for each project and determine which project should be accepted. Project AProject BProject CProject DInital Outlay(105,000.000)(99,000.00)(110,000.00)(85,000.00)Inflow year 153,000.0051,000.0025,000.0045,000.00Inflow year 250,000.0047,000.0055,000.0050,000.00Inflow year 348,000.0041,000.0015,000.0030,000.00Inflow year 430,000.0052,000.0021,000.0062,000.00Inflow year 535,000.0040,000.0035,000.0068,000.00Rate7%10%13%18%Your company is considering three independent projects. Given the following cash flow information, calculate the payback period for each. If your company requires a three-year payback before an investment can be accepted, which project(s) would be accepted? Project DProject EProject FCost205,000.00179,000.00110,000.00Inflow year 153,000.0051,000.0025,000.00Inflow year 250,000.0087,000.0055,000.00Inflow year 348,000.0041,000.0021,000.00Inflow year 430,000.0052,000.009,000.00Inflow year 524,000.0040,000.0035,000.00Using market value and book value (separately), find the adjusted WACC, using 30% tax rate.ComponentBalance Sheet ValueMarket ValueCost of CapitalDebt5,000,000.006,850,000.008%Preferred Stock4,000,000.002,200,00.0010%Common Stock2,000,000.005,600,000.0013%
fin419week4groupproblems.xlsx

fin419_r6_wk4_capital_budgeting_decision_models_template__1_.xlsx

Don't use plagiarized sources. Get Your Custom Essay on
Calculate the following problems using Microsoft® Excel®: Calculate the NPV for each project and determine which project should be accepted.
Just from \$13/Page

Unformatted Attachment Preview

Instructions
1. You have two problems – one on each tab of this Excel file.
The instructor will then know where you made a mistake and provide you valuable feedback and partial credit (if
Total Points: 8
Company X is paying an annual dividend of \$1.35 and has decided to pay the same amount forever. How much shou
Dividend
Rate of Return
\$ 1.35
0.095
Refer to the Solved Example 2 on Page 184 of your text.
You want to purchase common stock of Company X and hold it for 7 years. The company just announced that they w
How much should you pay for the stock, if you will be able to sell the stock for \$28 at the end of seven years and you
Future Price
Dividend
Rate of Return (r)
Number of years (n)
PRICE =
\$
\$
28.00
6.00
0.11
9
\$
\$
28.00
43.03
x
0.434
+
\$
6.00
x
5.146
Refer to the Solved Example 1 on Page 182 of your text.
=B4
FORMULAS
=(1/(1+B6)^(B7-1))
=B5
=(1-D11)/B6
Instructions
1. You have three problems – one on each tab of this Excel file.
The instructor will then know where you made a mistake and provide you valuable feedback and partial credit (if
3. It is recommended to watch the assigned videos in week # 4.
Total Points: 10
e feedback and partial credit (if appropriate).
Calculate the NPV for each project and determine which project should be accepted.
Initial Outlay
Inflow year 1
Inflow year 2
Inflow year 3
Inflow year 4
Inflow year 5
Rate
NPV =
Project A
(105,000.00)
53,000.00
50,000.00
48,000.00
30,000.00
35,000.00
7%
Refer to the Solved Example 9.2 on pg. 265 of your text.
Project B
(99,000.00)
51,000.00
47,000.00
41,000.00
52,000.00
40,000.00
10%
Project C
(110,000.00)
25,000.00
55,000.00
15,000.00
21,000.00
35,000.00
13%
Project D
(85,000.00)
45,000.00
50,000.00
30,000.00
62,000.00
68,000.00
18%
Your company is considering three independent projects. Given the following cash flow information, calculate the pa
If your company requires a three-year payback before an investment can be accepted, which project(s) would be acce
Cost
Inflow year 1
Inflow year 2
Inflow year 3
Inflow year 4
Inflow year 5
Payback Period
Project D
205,000.00
53,000.00
50,000.00
48,000.00
30,000.00
24,000.00
Refer to the Solved Example 9.1 on pg. 259 of your text.
Calculations
Year 1
Year 2
Year 3
Year 4
Year 5
Formulas
Year 1
Year 2
Year 3
Year 4
Year 5
Project E
179,000.00
51,000.00
87,000.00
41,000.00
52,000.00
40,000.00
ng cash flow information, calculate the payback period for each.
accepted, which project(s) would be accepted?
Project F
110,000.00
25,000.00
55,000.00
21,000.00
9,000.00
35,000.00
Using market value and book value (separately), find the adjusted WACC, using 30% tax rate.
Component
Debt
Preferred Stock
Common Stock
Balance Sheet Value
5,000,000.00
4,000,000.00
2,000,000.00
Refer to the Solved Example 7 on Page 334 of your text.
Book Value Weights
Debt
Preferred Stock
Common Stock
Market Value
6,850,000.00
2,200,000.00
5,600,000.00
C, using 30% tax rate.
Cost of Capital
8%
10%
13%
TAX
30%
Market Value Weights
Debt
Preferred Stock
Common Stock
Market Value
Book Value

attachment

Pages (550 words)
Approximate price: -

Why Work with Us

Top Quality and Well-Researched Papers

We always make sure that writers follow all your instructions precisely. You can choose your academic level: high school, college/university or professional, and we will assign a writer who has a respective degree.

We have a team of professional writers with experience in academic and business writing. Many are native speakers and able to perform any task for which you need help.

Free Unlimited Revisions

If you think we missed something, send your order for a free revision. You have 10 days to submit the order for review after you have received the final document. You can do this yourself after logging into your personal account or by contacting our support.

Prompt Delivery and 100% Money-Back-Guarantee

All papers are always delivered on time. In case we need more time to master your paper, we may contact you regarding the deadline extension. In case you cannot provide us with more time, a 100% refund is guaranteed.

Original & Confidential

We use several writing tools checks to ensure that all documents you receive are free from plagiarism. Our editors carefully review all quotations in the text. We also promise maximum confidentiality in all of our services.

Our support agents are available 24 hours a day 7 days a week and committed to providing you with the best customer experience. Get in touch whenever you need any assistance.

Try it now!

## Calculate the price of your order

Total price:
\$0.00

How it works?

Fill in the order form and provide all details of your assignment.

Proceed with the payment

Choose the payment system that suits you most.

Our Services

No need to work on your paper at night. Sleep tight, we will cover your back. We offer all kinds of writing services.

## Essay Writing Service

No matter what kind of academic paper you need and how urgent you need it, you are welcome to choose your academic level and the type of your paper at an affordable price. We take care of all your paper needs and give a 24/7 customer care support system.