Final Excel projectIt is recommended that you copy and paste the Full Case into a Word Document for easy viewing.Ctrl-A followed by Ctrl-C will Copy the text of the case.Scenario:Tom Jones, the CFO for the firm PSUWC Energy, LLC, woke up with a start at 4:00 am on 8/7/2019, due to his phone ringing. It was his senior financial analyst, vacationing in Europe, calling with bad news. Tom was supposed to present his project evaluation, at the end of the week, for the Board’s proposal that they invest in new equipment that generates electricity, using a new nuclear technology. His staff of financial analysts had been working hard over the last few weeks collecting data and had prepared a model creating a financial forecast about the proposed project’s viability.Disaster had struck on the night of 8/6/2019 wherein malware all but wiped out the work of the analysts. Tom needed to prepare a financial analysis of the project to present the Board with his recommendations. All the staff had already left for their annual vacation and Tom was on his own. Tom quickly reached his office and managed to salvage what was left of the excel spreadsheet prepared for the presentation. What follows is some basic information that Tom knew and was able to retrieve about the project.
The new equipment would be depreciated to zero using straight line depreciation. The new project required an increase in working capital of $ 6,000,000.00 and $ 1,300,000.00 of this increase would be offset with accounts payable. PSUWC would be able to sell all the electricity it generated at the rate of $ 0.138 per kilo-watt hour in the market they served.
The corporate tax rate was 36 % and PSUWC currently has 1,000,000 shares of stock outstanding at a current price of $ 17.00. The company also has 30,000 bonds outstanding, with a current price of $ 1,025.00. The bonds pay interest semi-annually at a coupon rate of 5.80 %. The bonds have a par value of $1,000 and will mature in 24 years.
Even though the company has stock outstanding it is not publicly traded. Therefore, there is no publicly available financial information. However, management believes that given the industry they are in the most reasonable comparable publicly traded company is Companhia Paranaense de Energia – COPEL (NYSE Ticker Symbol ELP)  . In addition, management believes the S&P 500 is a reasonable proxy for the market portfolio. Therefore, the cost of equity is calculated using the beta from ELP and the market risk premium based on the S&P 500 annual expected rate of return .Tom knew that because of the size of the proposed project, he had to take into account the change in capital structure the new project would cause his firm. To this end, he had a choice between raising the new capital needed either using 28 % /72 % split between issuing bonds/equity or a 72 % /28 % split between issuing bonds/equity . The bonds would have to be retired at the end of the project’s life . Tom knew that the cost of debt would depend on the new D/E ratio that the firm would have based on his decision to raise capital. Tom looked at the worksheet titled Rd with DtoE, realizing that the cost of debt increased with an increasing D/E ratio  . Additionally, the state government had promised to raise the debt for PSUWC via the issuance of bonds, with the caveat that upon termination of the project PSUWC would have to pay a Nuclear Waste Disposal Fee, equivalent to the amount of money raised via the issuance of debt.
Tom needed to calculate the rate at which he would have to discount the project to calculate the Net present Value of the proposed project based on his decision of raising capital and the current capital market environment. This discount rate, the WACC, would obviously influence the NPV and could affect the decision of whether or not to accept the project. Thankfully, he had all the information needed to calculate this and hence the NPV. Tom needed to clearly show all his calculations and sources for all parameter estimates used in the calculation of the WACC.Gathering all the available information, Tom got a large cup of extra strong coffee and sat down to work on the development of his Capital Budgeting project model. His correct recommendation to the board was critical to the future growth of the firm!
Minimum requirements for the Project.1. Calculate the WACC for the company.2. Create a partial income statement incremental cash flows from this project in the Blank Template worksheet.3. Enter formulas to calculate the NPV by finding the PV of the cash flows over the next six years. (You can either use the EXCEL formula PV() or use mathematical formula for PV of a lump sum.)4. Set up the EXCEL worksheet so that you are able to change the parameters in B4-B12, E3-E8,& G11-G12. These are highlighted in Yellow on the Blank template. The other cells which need input from you are highlighted in Light Blue on both worksheets. Run the two cases: CaseA and CaseB. The D/E split for raising new capital are already filled in in the worksheets. The numbers in the worksheet CaseB, which are identical to the numbers in worksheet CaseA will populate automatically when you fill in information in the worksheet CaseA – These are highlighted in Orange. The numbers in CaseB which DO NOT populate need to be calculated. Note that it is important to use the VLOOKUP function for calculating the cost of debt for automatic updating of the excel sheet.5. Cells B54:64 List the Debt Fraction for New Capital varying from 0% to 100%. Using the Data Table Concept, calculate the WACC and NPV for each value.6. Using the data generated using Data Tables, plot the NPV & WACC as a function of Debt Fraction. Make sure to plot the NPV on the primary Y-axis and the WACC on the secondary Y-axis. The Debt Fraction should be on the X-axis. Alternately, you can also plot NPV & Debt Fraction as a function of WACC. If you do so, ensure that you plot the NPV on the primary Y-axis and the Debt Fraction on the secondary Y-axis. The WACC should be on the X-axis in this case.
 Tom would calculate the Expected Return on the Market using 5 years of past monthly data. Therefore, he would collect 61 months of price data for the S&P and calculate the returns for the past 60 months. He would then multiply this by 12 to estimate the annual expected rate. Tom, remembered that if the expected rate of return for the market was too low, too high, or negative, he would have to use a forward looking rate of an historical average of about 9.5%, as the calculated value for the current 5-year period may not be a representation of the future. Tom would consider a E(Rm) between 8-12% acceptable. This meant that, for example, if he needed to raise $34,000,000 & if he used a 75/25% split between issuing bonds/equity, he would raise 75% of the needed capital of $34,000,000 by issuing bonds and the rest through issuing equity. Costs of issuing new bonds and equity are ignored for the purposes of this project. This meant that the capital raised via issuing debt would have to be returned to the investors at the end of the projects life. For example, a D/E ratio between 1.0 to 1.5 meant that the cost of debt would be 5.3% in the current climate. Tom remembered that when he considered the Risk-free rate (Rf) in his calculations, he should consider the risk-free rate with a maturity similar to that of his project. He decided to use the 5-year rate available from the Treasury website for his calculations.
Assignment status: Already Solved By Our Experts
(USA, AUS, UK & CA PhD. Writers)