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.

2. Please show your work in the cells. Use Excel formulas instead of writing the values/answers directly in the cell.

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

Answer: $ 14.21

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 =

ANSWER =

$

$

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.

2. Please show your work in the cells. Use Excel formulas instead of writing the values/answers directly in the cell.

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%

Answer:

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

Answer:

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%

ANSWER

Market Value Weights

Debt

Preferred Stock

Common Stock

Adjusted WACC

Market Value

Book Value

ANSWER

Adjusted WACC

…

Purchase answer to see full

attachment

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.

Professional and Experienced Academic Writers

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.

24/7 Customer Support

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!

How it works?

Follow these simple steps to get your paper done

Place your order

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

Proceed with the payment

Choose the payment system that suits you most.

Receive the final file

Once your paper is ready, we will email it to you.

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.

Essays

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.

Admissions

Admission Essays & Business Writing Help

An admission essay is an essay or other written statement by a candidate, often a potential student enrolling in a college, university, or graduate school. You can be rest assurred that through our service we will write the best admission essay for you.

Reviews

Editing Support

Our academic writers and editors make the necessary changes to your paper so that it is polished. We also format your document by correctly quoting the sources and creating reference lists in the formats APA, Harvard, MLA, Chicago / Turabian.

Reviews

Revision Support

If you think your paper could be improved, you can request a review. In this case, your paper will be checked by the writer or assigned to an editor. You can use this option as many times as you see fit. This is free because we want you to be completely satisfied with the service offered.