Homework Help is Here – Start Your Trial Now!
Business
Finance
Milestone Three: Capital Budgeting Data (fill in YELLOW cells) WACC 9% Capital Budgeting Example Set-up Initial investment $65,000,000 Straight-line Depreciation of 20% Income Tax @25% WACC: use 9% (UPS WACC was about 9.43%) Cash Flow (which in this case are Sales Revenues) are as follows: CF1: $50,000,000 CF2: $45,000,000 CF3: $65,500,000 CF4: $55,000,000 CF5: $25,000,000 Operating Costs CF1: $25,500,000 CF2: $25,500,000 АССЕРТ REJECT Initial Outlay CF1 CF2 CF3 CF4 CF5 $65,000,000 $55,000 $25,500,000 13,000,000 (12,445.000) Cash Flows (Sales) $50,000 $45.000 $65,500 $25,000 Operating Costs (excluding Depreciation) Depreciation Rate of 20% Operating Income (EBIT) $25,500,000 $25,500,000 $25,500,000 $25,500,000 13,000,000 (12,434,500) (3,108,625) 13,000,000 13.000,000 13,000,000 (12,450,000) (12,455,000) (12,475,000) (3,112,500) (9,337,500) Income Tax (Rate 25%) (3,113,750) (9,341,250) (13,000,000) (3,111,250) (3,118,750) After-Tax EBIT (9.325.875) (9,333,750) (9,356,250) + Depreciation Cash Flows (13.000.000) (13,000,000) (22,337,500) (13,000,000) (13,000,000) $65,000,000 (22,341,250) (22,325,875) (22,333,750) (22,356,250) Select from drop CF3: $25,500,000 CF4: $25,500,000 CF5: $25,500,000 down below: NPV ($21,888,794.38) REJECT IRR 21% REJECT WACC- why do we use WACC rate for new projects? If the project doesn't earn more percent than WACC, the corporation should abandon the project and invest money elsewhere. Initial Investment - always negative. Corporation has to invest money ("lose" it till they recover it via sales) in order to gain future benefit.

Milestone Three: Capital Budgeting Data (fill in YELLOW cells) WACC 9% Capital Budgeting Example Set-up Initial investment $65,000,000 Straight-line Depreciation of 20% Income Tax @25% WACC: use 9% (UPS WACC was about 9.43%) Cash Flow (which in this case are Sales Revenues) are as follows: CF1: $50,000,000 CF2: $45,000,000 CF3: $65,500,000 CF4: $55,000,000 CF5: $25,000,000 Operating Costs CF1: $25,500,000 CF2: $25,500,000 АССЕРТ REJECT Initial Outlay CF1 CF2 CF3 CF4 CF5 $65,000,000 $55,000 $25,500,000 13,000,000 (12,445.000) Cash Flows (Sales) $50,000 $45.000 $65,500 $25,000 Operating Costs (excluding Depreciation) Depreciation Rate of 20% Operating Income (EBIT) $25,500,000 $25,500,000 $25,500,000 $25,500,000 13,000,000 (12,434,500) (3,108,625) 13,000,000 13.000,000 13,000,000 (12,450,000) (12,455,000) (12,475,000) (3,112,500) (9,337,500) Income Tax (Rate 25%) (3,113,750) (9,341,250) (13,000,000) (3,111,250) (3,118,750) After-Tax EBIT (9.325.875) (9,333,750) (9,356,250) + Depreciation Cash Flows (13.000.000) (13,000,000) (22,337,500) (13,000,000) (13,000,000) $65,000,000 (22,341,250) (22,325,875) (22,333,750) (22,356,250) Select from drop CF3: $25,500,000 CF4: $25,500,000 CF5: $25,500,000 down below: NPV ($21,888,794.38) REJECT IRR 21% REJECT WACC- why do we use WACC rate for new projects? If the project doesn't earn more percent than WACC, the corporation should abandon the project and invest money elsewhere. Initial Investment - always negative. Corporation has to invest money ("lose" it till they recover it via sales) in order to gain future benefit.

Essentials Of Investments
Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
See similar textbooks
icon
Related questions
Question

Are all values in yellow entered correctly? Is the intial outlay supposed to be negative or positive? Assuming NPV is negative and IRR is 21% v. that tax rates, it is correct that the project would be a reject due to NPV & IRR?

Milestone Three: Capital Budgeting Data (fill in YELLOW cells) WACC 9% Capital Budgeting Example Set-up Initial investment $65,000,000 Straight-line Depreciation of 20% Income Tax @25% WACC: use 9% (UPS WACC was about 9.43%) Cash Flow (which in this case are Sales Revenues) are as follows: CF1: $50,000,000 CF2: $45,000,000 CF3: $65,500,000 CF4: $55,000,000 CF5: $25,000,000 Operating Costs CF1: $25,500,000 CF2: $25,500,000 АССЕРТ REJECT Initial Outlay CF1 CF2 CF3 CF4 CF5 $65,000,000 $55,000 $25,500,000 13,000,000 (12,445.000) Cash Flows (Sales) $50,000 $45.000 $65,500 $25,000 Operating Costs (excluding Depreciation) Depreciation Rate of 20% Operating Income (EBIT) $25,500,000 $25,500,000 $25,500,000 $25,500,000 13,000,000 (12,434,500) (3,108,625) 13,000,000 13.000,000 13,000,000 (12,450,000) (12,455,000) (12,475,000) (3,112,500) (9,337,500) Income Tax (Rate 25%) (3,113,750) (9,341,250) (13,000,000) (3,111,250) (3,118,750) After-Tax EBIT (9.325.875) (9,333,750) (9,356,250) + Depreciation Cash Flows (13.000.000) (13,000,000) (22,337,500) (13,000,000) (13,000,000) $65,000,000 (22,341,250) (22,325,875) (22,333,750) (22,356,250) Select from drop CF3: $25,500,000 CF4: $25,500,000 CF5: $25,500,000 down below: NPV ($21,888,794.38) REJECT IRR 21% REJECT WACC- why do we use WACC rate for new projects? If the project doesn't earn more percent than WACC, the corporation should abandon the project and invest money elsewhere. Initial Investment - always negative. Corporation has to invest money ("lose" it till they recover it via sales) in order to gain future benefit.
Transcribed Image Text:Milestone Three: Capital Budgeting Data (fill in YELLOW cells) WACC 9% Capital Budgeting Example Set-up Initial investment $65,000,000 Straight-line Depreciation of 20% Income Tax @25% WACC: use 9% (UPS WACC was about 9.43%) Cash Flow (which in this case are Sales Revenues) are as follows: CF1: $50,000,000 CF2: $45,000,000 CF3: $65,500,000 CF4: $55,000,000 CF5: $25,000,000 Operating Costs CF1: $25,500,000 CF2: $25,500,000 АССЕРТ REJECT Initial Outlay CF1 CF2 CF3 CF4 CF5 $65,000,000 $55,000 $25,500,000 13,000,000 (12,445.000) Cash Flows (Sales) $50,000 $45.000 $65,500 $25,000 Operating Costs (excluding Depreciation) Depreciation Rate of 20% Operating Income (EBIT) $25,500,000 $25,500,000 $25,500,000 $25,500,000 13,000,000 (12,434,500) (3,108,625) 13,000,000 13.000,000 13,000,000 (12,450,000) (12,455,000) (12,475,000) (3,112,500) (9,337,500) Income Tax (Rate 25%) (3,113,750) (9,341,250) (13,000,000) (3,111,250) (3,118,750) After-Tax EBIT (9.325.875) (9,333,750) (9,356,250) + Depreciation Cash Flows (13.000.000) (13,000,000) (22,337,500) (13,000,000) (13,000,000) $65,000,000 (22,341,250) (22,325,875) (22,333,750) (22,356,250) Select from drop CF3: $25,500,000 CF4: $25,500,000 CF5: $25,500,000 down below: NPV ($21,888,794.38) REJECT IRR 21% REJECT WACC- why do we use WACC rate for new projects? If the project doesn't earn more percent than WACC, the corporation should abandon the project and invest money elsewhere. Initial Investment - always negative. Corporation has to invest money ("lose" it till they recover it via sales) in order to gain future benefit.
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 5 steps with 3 images

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
Knowledge Booster
Capital Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education
SEE MORE TEXTBOOKS