Attachment # 00001079 - Wk3_Assignment.xlsx
Wk3_Assignment.xlsx (29.05 KB)
Raw Preview of Attachment:
(refer to the detailed question and attachment below)
calculating k-wacc and the decision metrics for the project, to give it either a green light or a red light.Wk 3 gives you practice on the basics. You won't have a full understanding of what the LTAC Project case is about atIts marginal tax rate increased to 30%.To reduce financial risk, its 'target' weight of debt is reduced to 30%.There is no picture of a faucet - but - visualize a sink faucet turning on and off, controlling the flow of water.Picture a receivables faucet, an inventory faucet, and a payables faucet.This question helps you learn how to forecast net working capital.Wk 3 is the first of two consecutive weeks on CAPITAL BUDGETING. Cohen Finance Workbook chapter 4 is a review of Time Value of Money, which you covered in a previous course.have that context in mind before reviewing the TVM chapter 4 (only if you need to). PPThe data for Projects A,B,C are arrayed vertically; they are the same as row 8 in the horizontal panel above.enter formulas in the cells in this box Q3bInterpret the meaning of the calculations you made in Q3a.Hint: What is the impact on the decision metrics when k-wacc changes from 8% to 11%?Hint: Do you recommend accepting or rejecting the projects?Look at the Wk 3 assignment questions in the Q1, Q2, Q3 tabs.Read bottom p 67 to 69 on Net Working Capital to answer Q2.THESE QUESTIONS MUST BE ANSWERED USING EXCEL.MAKING CALCULATIONS OUTSIDE THE SPREADSHEET AND ENTERING THE RESULTS IS NOT USING EXCEL.investment in working capital changes (compared to the amount in Q2b) and why.calculate NPV, PI, and IRR for the three projects, using two different k-wacc discount rates, 8% and 11%.Cash Inflows: Yr 1 Yr 2 Yr 3The company's financial risk has increased, so its coupon rate is now 9%.The risk-free rate on treasury bonds is now 2%.The risk premium stays the same at 8%.The beta, reflecting higher financial risk, rises to 1.5.Recalculate k-wacc, using the template at the top of this page.whether to accept or reject the LTAC project.at the end of a project's life, working capital is liquidatedQ2b - Row 43 changes compared to row 14 in Q2a. Explain how the Q2c - B71 and B72 are changed from the number of days in Q2a and Q2b. Explain how theGo to the bottom of p 68 in the Cohen Finance Workbook.Recall the Internal Rate of Return (IRR) calculations that were discussed in MBAD 6233 Financial Markets.Using the data below for the three projects, and the formulas you discerned in B12, B13, and B14,Hint: Do all three decision metrics lead to the same recommendation?Answer Q2c in this box:Free cash flow:Operating cash flowMinus: Invesment in net working capital Minus: Investment in PPE (CapEx)Plus: Salvage valueCumulative free cash flowDiscount rate (K-wacc)Net Present Value (NPV)Profitability Index (PI)Internal Rate of Return (IRR)inspectionrounding errorSee the FLOW DIAGRAM in GREEN depicting the CAPITAL BUDGETING template.See the IS/BS Model in GREEN depicting the connection between PPE (BS) and operating expense (IS).Examine the formulas that calculate NPV, PI, and IRR.Payback Period (PP)Initial OutlayProject AProject BProject CNPV at 8%NPV at 11%PI at 8%PI at 11%Payables (enter days in Column B)Investment in working capital This is how net working capital is controlled, by setting the number of days of each.The investment in working capital is one of the entries in a forecast.are the inputs transformed into the outputs.HINT: Examine the formulas in the cells.the formula can be copied to other cells $ signs in the formula 'fix' the cell so without changing that cell, i.e.,copying on a 'fixed' rather than a 'relative' basisThe number of days can be lower (faucet turned low) or higher (faucet turned high).the end of Wk3. In Wk4, you will return to the case, analyze the project, and make a recommendation.Read Cohen Finance Workbook chapter 5 selectively. Focus on:The essence of the capital budgeting process is to make sure, BEFORE an investment is made,Give the Uva Health Care System: The Long-Term Acute Care Hospital Project Case a quick read to understand what is going on - about Q3a1-b8e ÷ d+e(b8*b7)+(b15*b14)(k-d x wt-d)+(k-e x wt-e) Risk-Free Rate Risk PremiumR-m - R-f Beta Cost of Equityk-e = R-f + [ß x (R-m - R-f)]IRRFormulaEquationCOST OF DEBT: Coupon Rategiven Marginal Tax Rate Cost of Debtb5*(1-b6) weight of debtExplain the significance of the change in k-wacc to the capital budgeting analysis and recommendation. Use the box below:Suppose that the inputs to that k-wacc calculation have changed.QuestionsSee tabs for Q1, Q2, Q3 YOU MUST USE EXCEL FORMULAS FOR MAKING CALCULATIONS!d ÷ d+eCOST OF EQUITY: COMPUTE WEIGHTED AVERAGE COST OF CAPITALBASIC:b11+(b13*b12)Weighted-Average Cost of Capital Yr 4 Yr 5enter data in blue-colored cellsCase ReadingInternal Rate of Return, and Payback Period. You will learn the three steps in capital budgeting:Identify relevant incremental cash flowsCalculate cost of capital (k-wacc) to use as the discount rateCalculate the metrics of capital budgeting: Net Present Value, Profitability Index, Then, you will apply the metrics and information in the case study to make a recommendationthat its prospective rate of return is high enough to justify the investment.You need to know TVM to understand the capital budgeting metrics of NPV, PI, and IRR. Make sure youChange in Net Working Capital:RevenueCost of goods soldReceivables (enter days in Column B)Inventory (enter days in Column B)Q2a - Explain how the table below works, i.e., what are the inputs, what are the outputs, and howinvestment in working capital changes (compared to the amount in Q2a) and why.Answer Q2a in this box:Answer Q2b in this box:Review it as necessary, but defer the review until you look at the TVM applications in chapter 5 beginning on p 79.Read pps 61-65 as a general introduction to capital budgeting.Read pps 70-76 on weighted average cost of capital to answer Q1.Read pps 79-85 on NPV, PI, IRR, PP to answer Q3.Above is the template explained in chapter 5 pps 70-76.Page 75 in Cohen Finance Workbook displays a K-wacc calculation for a company.The panel above is extracted from p 85 in Cohen Finance Workbook.Estimate PP by inspection using row 9 cumulative free cash flow-the year when cumulative free cash flow becomes a positive number.Use the template to answer Q1.Q1:k-d = I x (1-t)Free cash flow weight of equityNet working capital needsLiquidation of working capitalUVa Health System: The Long-Term Acute Care Hospital Project

UVa Health System: The Long-Term Acute Care Hospital Project

Question # 00011688 Posted By: expert-mustang Updated on: 04/07/2014 06:22 AM Due on: 04/07/2014
Subject Finance Topic Finance Tutorials:
Question
Dot Image

Case UVa Health System: The Long-Term Acute Care Hospital Project

Wk 3 is the first of two consecutive weeks on CAPITAL BUDGETING.

You will learn the three steps in capital budgeting:
1 Identify relevant incremental cash flows
2 Calculate cost of capital (k-wacc) to use as the discount rate
3 Calculate the metrics of capital budgeting: Net Present Value, Profitability Index,
Internal Rate of Return, and Payback Period.
Then, you will apply the metrics and information in the case study to make a recommendation
whether to accept or reject the LTAC project.
The essence of the capital budgeting process is to make sure, BEFORE an investment is made,
that its prospective rate of return is high enough to justify the investment.

Reading Cohen Finance Workbook chapter 4 is a review of Time Value of Money, which you covered in a previous course.
Review it as necessary, but defer the review until you look at the TVM applications in chapter 5 beginning on p 79.
You need to know TVM to understand the capital budgeting metrics of NPV, PI, and IRR. Make sure you
have that context in mind before reviewing the TVM chapter 4 (only if you need to).

Give the Uva Health Care System: The Long-Term Acute Care Hospital Project Case a quick read to understand what is going on - about
calculating k-wacc and the decision metrics for the project, to give it either a green light or a red light.

Wk 3 gives you practice on the basics. You won't have a full understanding of what the LTAC Project case is about at
the end of Wk3. In Wk4, you will return to the case, analyze the project, and make a recommendation.

Look at the Wk 3 assignment questions in the Q1, Q2, Q3 tabs.

Read Cohen Finance Workbook chapter 5 selectively. Focus on:
See the FLOW DIAGRAM in GREEN depicting the CAPITAL BUDGETING template.
See the IS/BS Model in GREEN depicting the connection between PPE (BS) and operating expense (IS).
Read pps 61-65 as a general introduction to capital budgeting.
Read pps 70-76 on weighted average cost of capital to answer Q1.
Read bottom p 67 to 69 on Net Working Capital to answer Q2.
Read pps 79-85 on NPV, PI, IRR, PP to answer Q3.

Questions
See tabs for Q1, Q2, Q3
THESE QUESTIONS MUST BE ANSWERED USING EXCEL.
MAKING CALCULATIONS OUTSIDE THE SPREADSHEET AND ENTERING THE RESULTS IS NOT USING EXCEL.
YOU MUST USE EXCEL FORMULAS FOR MAKING CALCULATIONS!


Case UVa Health System: The LATC Hospital Project
Wk 4 is the second of two weeks on CAPITAL BUDGETING
Study the Wk 3 Solutions Template before proceeding into Wk 4.

Learning Objectives (repeated from Wk3 Assignment Template)
You will learn the three steps in capital budgeting: SEE THE FLOW DIAGRAM - YOU ARE NOW WORKING ON THE GREEN-COLORED ANALYSIS.
1 Identify relevant incremental cash flows
2 Calculate cost of capital (k-wacc) to use as the discount rate
3 Calculate the metrics of capital budgeting: Net Present Value, Profitability Index,
Internal Rate of Return, and Payback Period.
Then, you will apply the metrics and information in the case study to make a recommendation
about which of the two projects to accept.
The essence of the capital budgeting process is to make sure, before an investment is made,
that its prospective rate of return is high enough to justify the investment,
i.e., that the project is CREATES value, not DESTROYS value.

Directions (some repeating from Wk3 Assignment Template)
1 Make a quick scan through the LTAC case and the exhibits.
2 Listen to the Intro Audio
3 Cohen Finance Workbook chapter 4 is a review of Time Value of Money, which you covered in a previous course.
Review it as necessary, but defer the review until you look at the TVM applications in chapter 5 beginning on p 79.
You need to know TVM to understand the capital budgeting metrics of NPV, PI, and IRR. Make sure you
have that context in mind before reviewing the TVM chapter 4 (only if you need to).
4 Read the case again, to grasp all the details, especially the Mulroney memo to her boss.
5 To understand how a capital budgeting template works, follow the step-by-step procedure in the book, pages 61-70
6 Scan pages 70-76 on weighted average cost of capital. No need to emphasize at this point because discount rates are given in the case.
7 Read pages 79-84 on NPV, PI, IRR, PP.
8 Pages 83-85 show a worked-out example of a capital budgeting decision.

Questions
If you work with a group, write answers on your own, independently. Group answers violate academic integrity requirements.
1 See Q1 tab. Scroll down until you see the questions. Capital Budgeting Template The template calculates FREE CASH FLOW=[EBIT-TAX+DEPREC]+/-CHANGE NWC+/-CAPEX.
2 See Q2 tab. Scroll down until you see the questions. K-wacc The 1st term is income statement data; the 2nd & 3rd terms are balance sheet data.
3 See Q3 tab. Scroll down until you see the questions. Sensitivity Analysis LEARN THIS FORMULA (EQUATION) COLD!


Expect to revisit these calculations and decisions in Wk7.

Dot Image
Tutorials for this Question
  1. Tutorial # 00011269 Posted By: expert-mustang Posted on: 04/07/2014 06:27 AM
    Puchased By: 6
    Tutorial Preview
    the impact of cost of debt in the k-WACC. Cost ...
    Attachments
    Solution_-_Wk4_Assignment.xlsx (62.73 KB)
    Solution_-_Wk3_Assignment.xlsx (31.29 KB)
Whatsapp Lisa