Question
In: Finance
Smith Machining Corp. is a small business considering investing in one of 2 new product production...
Smith Machining Corp. is a small business considering investing in one of 2 new product production lines. However, they can only afford to do one of the projects. The development and implementation of either project will take a year and the initial cash outlay will be $1,500,000 if they take a traditional bank loan at 10%. If they pursue a Small Business Association (SBA) guaranteed loan through their bank, the rate on the loan will be 7% however, they will need to pay an up-front fee of 10% of the net proceeds of their loan, which can be added to the loan. The projects have the following projected net cash flows:
|
Year |
Project A |
Project B |
|
1 |
$ 250,000 |
$ 100,000 |
|
2 |
$ 250,000 |
$ 100,000 |
|
3 |
$ 250,000 |
$ 100,000 |
|
4 |
$ 500,000 |
$ 100,000 |
|
5 |
$ 500,000 |
$ 100,000 |
|
6 |
$ 250,000 |
$ 400,000 |
|
7 |
$ 100,000 |
$ 750,000 |
|
8 |
$ 50,000 |
$ 750,000 |
|
9 |
$ 50,000 |
$ 1,000,000 |
- Calculate and show the NPV of each project at the 10% rate
- Calculate and show the NPV of each project at the 7% SBA loan rate
- Which project would you choose, A or B and why?
- Does the SBA loan improve the result and would you recommend getting the SBA loan even with the added 10% cost? Why or why not?
Solutions
Expert Solution
| case 1 | WACC | 10% | ||
| Year | A | PV | B | PV |
| 0 | -1500000 | -1500000 | -1500000 | -1500000 |
| 1 | 250000 | 227272.7 | 100000 | 90909.09091 |
| 2 | 250000 | 206611.6 | 100000 | 82644.6281 |
| 3 | 250000 | 187828.7 | 100000 | 75131.48009 |
| 4 | 500000 | 341506.7 | 100000 | 68301.34554 |
| 5 | 500000 | 310460.7 | 100000 | 62092.13231 |
| 6 | 250000 | 141118.5 | 400000 | 225789.572 |
| 7 | 100000 | 51315.81 | 750000 | 384868.5887 |
| 8 | 50000 | 23325.37 | 750000 | 349880.5352 |
| 9 | 50000 | 21204.88 | 1000000 | 424097.6184 |
| NPV | 10644.93 | 263714.9912 |
| case 2 | WACC | 7% | ||
| Year | A | PV | B | PV |
| 0 | -1350000 | -1350000 | -1350000 | -1350000 |
| 1 | 250000 | 233644.9 | 100000 | 93457.94 |
| 2 | 250000 | 218359.7 | 100000 | 87343.87 |
| 3 | 250000 | 204074.5 | 100000 | 81629.79 |
| 4 | 500000 | 381447.6 | 100000 | 76289.52 |
| 5 | 500000 | 356493.1 | 100000 | 71298.62 |
| 6 | 250000 | 166585.6 | 400000 | 266536.9 |
| 7 | 100000 | 62274.97 | 750000 | 467062.3 |
| 8 | 50000 | 29100.46 | 750000 | 436506.8 |
| 9 | 50000 | 27196.69 | 1000000 | 543933.7 |
| NPV | 329177.4 | 774059.5 |
From both the cases it is evident that project B is more profitable than A.
SBA loan improves result of the NPA. Thus it is recommended to take the SBA loan
jeff jeffy answered 1 year agoRelated Solutions
Smith Machining Corp. is a small business considering investing in one of 2 new product production...
Smith Machining Corp. is a small business considering investing
in one of 2 new product production lines. However, they can only
afford to do one of the projects. The development and
implementation of either project will take a year and the initial
cash outlay will be $1,500,000 if they take a traditional bank loan
at 10%. If they pursue a Small Business Association (SBA)
guaranteed loan through their bank, the rate on the loan will be 7%
however, they will...
Smith Machining Corp. is a small business considering investing in one of 2 new product production...
Smith Machining Corp. is a small business considering investing
in one of 2 new product production lines. However, they can only
afford to do one of the projects. The development and
implementation of either project will take a year and the initial
cash outlay will be $1,500,000 if they take a traditional bank loan
at 10%. If they pursue a Small Business Association (SBA)
guaranteed loan through their bank, the rate on the loan will be 7%
however, they will...
Smith Machining Corp. is a small business considering investing in one of 2 new product production...
Smith Machining Corp. is a small business considering investing
in one of 2 new product production lines. However, they can only
afford to do one of the projects. The development and
implementation of either project will take a year and the initial
cash outlay will be $1,500,000 if they take a traditional bank loan
at 10%. If they pursue a Small Business Association (SBA)
guaranteed loan through their bank, the rate on the loan will be 7%
however, they will...
Small Effect Corp is considering investing $70 million in a new factory that will generate net...
Small Effect Corp is considering investing $70 million in a new
factory that will generate net monthly cash flows beginning four
months from today. The first cash flow will equal $2 million and
subsequent cash flows will shrink by 1% each through the final cash
flow which will occur four years and 1 month from today. The
project’s cost of capital equals 12.5% per year. Set up the
calculations needed to determine the net present value of
factory.
2. Smith Corp. is considering whether to expand widget production. This would require the purchase of...
2. Smith Corp. is considering whether to expand widget
production. This would require the purchase of a new
widget-producing machine at a cost of $5,400,000. The machine would
produce 450,000 widgets per year during its useful life of three
years, and would be depreciated for tax purposes at a rate of
$1,800,000 per year. The machine would have a salvage value of
$500,000. Expanding widget production would also require the use of
a building that could otherwise be leased for...
Oscar’s Corp. is considering starting a new business involving bicycle production. This new business involves purchases...
Oscar’s Corp. is considering starting a new business involving
bicycle production. This new business involves purchases of $8
million of new equipment. This new business is anticipated to
generate net income of $1.45 million per year for 6 years. The
company uses straight-line depreciation to zero salvage value for
tax purposes. Assuming a 28 percent tax rate calculate the
project's IRR.
XYZ corp. is considering investing in a new machine. The new machine cost will $ 8,000...
XYZ corp. is considering investing in a new machine. The new
machine cost will $ 8,000 installed. Depreciation expense on the
new machine will be $ 1,200 per year for the next five years. At
the end of the fifth year XYZ expects to sell the machine for
$3000. XYZ will also sell its old machine today that has a book
value of $4000 for $4000. The old machine has depreciation expense
of $800 per year and zero salvage value....
Your corporation is considering investing in a new product line. The annual revenues for the new...
Your corporation
is considering investing in a new product line. The annual revenues
for the new product line are expected to be $306000 with variable
costs equal to 50% of these sales. In addition annual fixed costs
associated with this new product line are expected to be $59900.
The old equipment currently has no market value. The new equipment
cost $55400. The new equipment will be depreciated to zero using
straight-line depreciation for the three-year life of the project.
At...
Pharma-Corp is considering investing in a new project that will generate revenues of $9 million in...
Pharma-Corp is considering investing in a new project that will
generate revenues of $9 million in its first year of operation and
these revenues will grow at the rate of 3% per year thereafter. The
project also entails R&D expenditures of $3 million in the
first year of operation and these expenditures are expected to grow
at the rate of 10% per year. The project would be pursued only as
long as it yields a positive net cash flow. That...
1. Mighty Manufacturing is considering investing $600,000 in a new production line. The new equipment is...
1. Mighty Manufacturing is considering investing $600,000 in a
new production line. The new equipment is expected to generate a
savings of $200,000 per year for each of the next five years.
Mighty’s cost of capital is 5 percent. What is the net present
value of the investment in the new production line? Disregard the
effect of depreciation and taxes.
A. $565,880.
B. $456,980.
C. $265,880.
D. $650,490.
2. Parts Equipment Company is evaluating a plan to refit its
machinery....
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- In humans, hypotrichosis (sparse body hair) is a rare autosomal recessive condition. Let h = hypotrichosis...
- Increase all of the listing prices by 5% for all listings under $500,000 and 10% for...
- Samsung Industry that requires you to act as a change agent to form an organizational change...
- Use fork() Create a program that reads characters from an input file. Use fork to create...
- A pension fund manager is considering three mutual funds. The first is a stock fund, the...
- Compute the cost of not taking the following cash discounts. (Use a 360-day year. Do not...
- During his project presentation, Bob falls sick and performs poorly. However, his colleague, Dan, concludes that...
ADVERTISEMENT