# Capital Budgeting Scenarios

Pages: 4 (872 words) Published: October 24, 2012
Capital Budgeting Scenarios
Shannan Coleman
FIN/486
September 23, 2012

Capital Budgeting Scenarios
Capital Budgeting: Proposal A – New Factory
Proposal A is to build a new factory to decide if this would be a feasible move for the company they need to perform a net present value analysis. To do this they will only need to look at the incremental cash flows, which are as follows: 1. Initial investment of \$10 million that will be the cost to build the new factory. 2. Sales of \$3 million a year that will result in an increase of \$150,000 in gross margin giving the company a 5% gross margin. 3. Value of salvage at the end of the life of the project of \$14 million. NPV Computation

The following table displays the NPV computation with a 10% weighted average cost of capital for this project. Year| Cash Flow| PV Factor| Present Value|
0| (10,000,000)| 1.0000 | (10,000,000)|
1| 150,000 | 0.9091 | 136,364 |
2| 150,000 | 0.8264 | 123,967 |
3| 150,000 | 0.7513 | 112,697 |
4| 150,000 | 0.6830 | 102,452 |
5| 150,000 | 0.6209 | 93,138 |
6| 150,000 | 0.5645 | 84,671 |
7| 150,000 | 0.5132 | 76,974 |
8| 150,000 | 0.4665 | 69,976 |
9| 150,000 | 0.4241 | 63,615 |
10| 14,150,000 | 0.3855 | 5,455,438 |
| NPV|  | (3,680,709)|

The above table shows that the company will have a negative net present value of \$3,680,709 for this project. The results being negative shows that if the company decides to build the new factory it will result in a decrease in the wealth of the stockholders invested in the company, which violates the concept of wealth maximization. Take in mind that this analysis was only for a 10-year period since this would be the expected economic life of a new factory....