Finc 495 Week 4

profilebarkersbaseball
finc_495brody_sports_1.docx

Brody’s Sports LLC

Brody is owner of the Brody Sports Company. The company sells sports equipment and cloths to the general public. The company marks up its products by at least 100% which is consistent with other sports retailers. Retail sports business is risky and tends to raise or fall with the country’s economic conditions.

Second retail outlet

Brody is considering opening up a second store. Since the current location is doing well, a second location on the other side of town would allow him to capture business that’s currently not willing to travel all the way across town to his store.

Since Brody has never ventured into an expansion this size, he felt he needed some help. So he called a friend of his at Bank USA. He asked his friend Bob for some methods to help with analyze the proposed expansion.

Bob suggested Brody consider using the “risk adjustment discount rate” or RADR, and the “certainty equivalent cash flow” or CECF. Bob asked Brody, “What’s your cost for funding the project?”

Brody answered, the bank usually charges 8.25% APR and I’m not sure about other funding sources. Bob said, “we usually use 48 percent debt and 52 percent equity.”

Bob went on to say, let me send you some numbers, and you should use a risk premium for this project.

Bob sent Brody the following information:

Year

Cash Flow

PVIF

PV

1

$3,900,000

$3,646,500

2

$4,017,000

$3,506,841

3

$4,137,510

$3,376,208

4

$4,261,635

$3,251,628

5

$4,389,484

$3,129,702

6

$4,521,169

$3,011,098

7

$4,656,804

$2,901,189

8

$4,796,508

$2,791,568

9

$4,940,403

$2,687,579

10

$5,088,615

$2,585,017

$30,887,330

Project cost $30,887,025

Internal Rate of Return

7%

Risk Free Rate

3%

Use 5% higher discount rate for the RADF method

For the CECF approach use the following

Year

1

98%

2

96%

3

93%

4

90%

5

87%

6

84%

7

80%

8

73%

9

70%

10

62%

Answer the following questions for Brody

1. RADR, is the project acceptable?

2. CECF, is the project acceptable?

3. Does either of the two approaches change your decision about opening a new sports retail store? What would you suggest to Brody