Explore BrainMass
Share

Explore BrainMass

    Capital Budgeting Mini-Case

    This content was COPIED from BrainMass.com - View the original, and get the already-completed solution here!

    This is an application of capital budgeting that integrates the
    projection of a basic cash flow and the computation and analysis of six
    capital budgeting tools.
    Your company is thinking about acquiring another corporation. You have
    two choices; the cost of each choice is $250,000. You cannot spend more
    than that, so acquiring both corporations is not an option. The
    following are your critical data:
    a. Corporation A:
    1) Revenues = 100K in year one, increasing by 10% each year.
    2) Expenses = 20K in year one, increasing by 15% each year.
    3) Depreciation Expense = 5K each year.
    4) Tax Rate = 25%
    5) Discount Rate = 10%
    b. Corporation B:
    1) Revenues = 150K in year one, increasing by 8% each year.
    2) Expenses = 60K in year one, increasing by 10% each year.
    3) Depreciation Expense = 10K each year.
    4) Tax Rate = 25%
    5) Discount Rate = 11%
    You must compute and analyze items (a) through (h) using a Microsoft
    Excel spreadsheet. Make sure that all calculations can be seen in the
    background of the applicable spreadsheet cells. In other words, leave an
    audit trail so that others can see how you arrived at your calculations
    and analysis. Items (i), (j), and (k) should be submitted in Microsoft
    Word.
    c. A 5-year projected income statement
    d. A 5-year projected cash flow
    e. Net Present Value
    f. Internal Rate of Return
    g. Payback Period
    h. Profitability Index
    i. Discounted Payback Period
    j. Modified Internal Rate of Return
    k. Based on items (a) through (h), which company would you
    recommend acquiring?
    l. In a 1,050-1,500-word memo, define, analyze, and interpret the
    answers to items (c) through (h). Present the rationale behind each item
    and why it supports your decision stated in item (i). Also, attempt to
    describe the relationship between NPV and IRR. (Hint: The key factor
    here is the discount rate used.) In this memo, explain how you would
    analyze projects differently if they had unequal projected years (i.e.,
    if Corporation A had a 5-year projection and Corporation B had a 7-year
    projection).

    © BrainMass Inc. brainmass.com October 9, 2019, 4:31 pm ad1c9bdddf
    https://brainmass.com/business/capital-budgeting/capital-budgeting-mini-case-34888

    Solution Preview

    Hi,
    See the help in attached Excel Sheet. I have solved the problems and given enough hints for you to work with your memo. Hope this will help. In case of any clarifications get back to me.
    Thanks

    a. Corporation A:
    1) Revenues = 150 K in year one, increasing by 8% each year.
    2) Expenses = 60 K in year one, increasing by 10% each year.
    3) Depreciation Expense = 10 K each year.
    4) Tax Rate = 25%
    5) Discount Rate = 11%
    6) Initial Purchase price 250 K

    A 5-year projected income statement

    Year 0 1 2 3 4 5
    Revenue 150.00 162.00 174.96 188.96 204.07
    Expenses 60.00 66.00 72.60 79.86 87.85
    Depreciation 10.00 10.00 10.00 10.00 10.00
    Profit Before tax 80.00 86.00 92.36 99.10 106.23
    Tax 20.00 21.50 23.09 24.77 26.56
    Profit After Tax 60.00 64.50 69.27 74.32 79.67

    . A 5-year projected cash flow
    Profit After ...

    Solution Summary

    This is an application of capital budgeting that integrates the projection of a basic cash flow and the computation and analysis of six capital budgeting tools. Could be used as a good practice for the exam preparation.

    $2.19