Answer To: FIN80005 Corporate Financial Management - Individual Assignment Prepared by Dr Mardy Chiah Semester...
Soumi answered on Sep 01 2020
CORPORATE FINANCE
FIN80005 CORPORATE FINANCIAL MANAGEMENT – INDIVIDUAL ASSIGNMENT
Part 1
The table below contains values like beta and others that have been calculated:
Particulars
Amount (Rs)
Cost of New Machinery
2600000
Installation and Shipping Cost
200000
Total Cost of New Machinery
2800000
Life of machine
10
Depreciation method
Reducing balance method
Depreciation rate
20% per annum
Scrap Value of the machine
200000
Increase in Operating Revenues for 1st year
800000
Increase in Operating Revenues after 1st year
10% per annum
Increase in Variable and Operating costs
40% of incremental revenue
Decrease in operating revenues
200000
Decrease in operating costs
80000
Initial increase in working capital
50000
Yearly increase in working capital
10,000 per year for 9 years
Debt-Equity ratio
0.8
Coupon rate of Debentures
12%
Tax Rate
30%
Therefore, effective cost of debt / debentures
8.40%
Beta = Slope of Return series an market return series
1.557770795
Average rate of Market return
Cost of Equity (Ke)= Rf+ Beta(Rm-Rf)
15.87%
Weighted Average Cost of Capital (WACC)
9.895%
Particulars
Probability
Value
Case 1: Expected Revenue
50%
-2,63,286.77
-6,31,643.38
Case 2: Revenue will be lower by 40%
30%
-18,78,881.64
-5,63,664.49
Case 3: Revenue will be higher by 20%
20%
-9,55,489.33
-1,91,097.87
Net Profits from the project
-13,86,405.74
Table 1: Important Particulars
(Source: Learner)
5
Case 1: 50% Probability
Case 1: 50% Probability
Particulars / Year
1
2
3
4
5
6
7
8
9
10
Incremental Revenues
800,000.00
880,000.00
968,000.00
1,064,800.00
1,171,280.00
1,288,408.00
1,417,248.80
1,558,973.68
1,714,871.05
1,886,358.15
Less: Decrease in Revenues
200,000.00
200,000.00
200,000.00
200,000.00
200,000.00
200,000.00
200,000.00
200,000.00
200,000.00
200,000.00
Net Increase in Revenues
600,000.00
680,000.00
768,000.00
864,800.00
971,280.00
1,088,408.00
1,217,248.80
1,358,973.68
1,514,871.05
1,686,358.15
Increase in Operating Cost
320,000.00
352,000.00
387,200.00
425,920.00
468,512.00
515,363.20
566,899.52
623,589.47
685,948.42
754,543.26
Decrease in Operating cost due to decrease sales
80,000.00
80,000.00
80,000.00
80,000.00
80,000.00
80,000.00
80,000.00
80,000.00
80,000.00
80,000.00
Net Increase in Operating Cost
240,000.00
272,000.00
307,200.00
345,920.00
388,512.00
435,363.20
486,899.52
543,589.47
605,948.42
674,543.26
Net Increase In Contribution (Revenue - Operating Costs)
360,000.00
408,000.00
460,800.00
518,880.00
582,768.00
653,044.80
730,349.28
815,384.21
908,922.63
1,011,814.89
Less: Depreciation
560,000.00
448,000.00
358,400.00
286,720.00
229,376.00
183,500.80
146,800.64
117,440.51
93,952.41
75,161.93
Increase in Working Capital
60,000.00
70,000.00
80,000.00
90,000.00
100,000.00
110,000.00
120,000.00
130,000.00
140,000.00
140,000.00
Interest on Working Capital
5,936.73
6,926.18
7,915.64
8,905.09
9,894.54
10,884.00
11,873.45
12,862.91
13,852.36
13,852.36
Therefore, increase in profits
-205,936.73
-46,926.18
94,484.36
223,254.91
343,497.46
458,660.00
571,675.19
685,080.79
801,117.86
922,800.60
Less: Tax @ 30%
-61,781.02
-14,077.85
28,345.31
66,976.47
103,049.24
137,598.00
171,502.56
205,524.24
240,335.36
276,840.18
Net Profits After Tax
-144,155.71
-32,848.33
66,139.06
156,278.44
240,448.22
321,062.00
400,172.63
479,556.55
560,782.50
645,960.42
Discounting Factor @WACC (9.895%)
0.91
0.83
0.75
0.69
0.62
0.57
0.52
0.47
0.43
0.39
Present Value of Yearly increase in revenue
-131,175.86
-27,199.28
49,833.82
107,148.80
150,014.04
182,272.57
206,729.21
225,432.41
239,879.45
251,435.49
Present Value of total yearly inflows
1,254,370.66
Add: Present...