Capital Budgeting Mini-Case

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 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).

Please show all work.