Question

Caspian Sea Drinks is considering the purchase of a plum juicer – the PJX5. There is no planned increase in production. The PJX5 will reduce costs by squeezing more juice from each plum and doing so in a more efficient manner. Mr. Bensen gave Derek the following information. What is the NPV of the PJX5? a. The PJX5 will cost $1.70 million fully installed and has a 10 year life. It will be depreciated to a book value of $248,619.00 and sold for that amount in year 10. b. The Engineering Department spent $19,736.00 researching the various juicers. c. Portions of the plant floor have been redesigned to accommodate the juicer at a cost of $17,599.00. d. The PJX5 will reduce operating costs by $480,772.00 per year. e. CSD’s marginal tax rate is 34.00%. f. CSD is 74.00% equity-financed. g. CSD’s 12.00-year, semi-annual pay, 6.67% coupon bond sells for $1,012.00. h. CSD’s stock currently has a market value of $23.69 and Mr. Bensen believes the market estimates that dividends will grow at 3.34% forever. Next year’s dividend is projected to be $1.42.

Answer format: Currency: Round to: 4 decimal places. Thank You.

Answer #1

Calculation of discount rate (WACC):

WACC = sum of weighted costs

=(cost of equity*74%) + (cost of debt*(1-Tax rate)*26%)

Cost of equity = (next year's dividend/current price) + growth rate = (1.42/23.69) + 3.34% = 9.33%

Cost of debt: FV (par value) = 1,000; PV (current price) = -1,012; PMT (semi-annual coupon) = coupon rate*par value/2 = 6.67%*1,000/2 = 33.35; N (number of coupons) = 12*2 = 24, solve for RATE.

Semi-annual yield = 3.26% so annual yield = 3.26%*2 = 6.52%

WACC = (9.33%*74%) + (6.52%*(1-34%)*26%) = 8.03%

Calculation of cash flows, NPV & IRR:

Note: Expense on redesigning the plant floor is not considered in the cash flows as it is a sunk cost.

Caspian Sea Drinks is considering the purchase of a plum juicer
– the PJX5. There is no planned increase in production. The PJX5
will reduce costs by squeezing more juice from each plum and doing
so in a more efficient manner. Mr. Bensen gave Derek the following
information. What is the NPV of the PJX5?
a. The PJX5 will cost $1.70 million fully installed and has a 10
year life. It will be depreciated to a book value of $123,084.00...

Caspian Sea Drinks is considering the purchase of a plum juicer
– the PJX5. There is no planned increase in production. The PJX5
will reduce costs by squeezing more juice from each plum and doing
so in a more efficient manner. Mr. Bensen gave Derek the following
information. What is the IRR of the PJX5?
a. The PJX5 will cost $1.52 million fully installed and has a 10
year life. It will be depreciated to a book value of $148,149.00...

Caspian Sea Drinks is considering the purchase of a plum juicer
– the PJX5. There is no planned increase in production. The PJX5
will reduce costs by squeezing more juice from each plum and doing
so in a more efficient manner. Mr. Bensen gave Derek the following
information. What is the NPV of the PJX5?
a. The PJX5 will cost $1.62 million fully installed and has a 10
year life. It will be depreciated to a book value of $120,755.00...

Caspian Sea Drinks is considering the purchase of a plum juicer
– the PJX5. There is no planned increase in production. The PJX5
will reduce costs by squeezing more juice from each plum and doing
so in a more efficient manner. Mr. Bensen gave Derek the following
information. What is the IRR of the PJX5? a. The PJX5 will cost
$2.34 million fully installed and has a 10 year life. It will be
depreciated to a book value of $182,297.00...

Caspian Sea Drinks is considering the purchase of a plum juicer
– the PJX5. There is no planned increase in production. The PJX5
will reduce costs by squeezing more juice from each plum and doing
so in a more efficient manner. Mr. Bensen gave Derek the following
information. What is the NPV of the PJX5?
a. The PJX5 will cost $2.15 million fully installed and has a 10
year life. It will be depreciated to a book value of $200,210.00...

Caspian Sea Drinks is considering the purchase of a plum juicer
– the PJX5. There is no planned increase in production. The PJX5
will reduce costs by squeezing more juice from each plum and doing
so in a more efficient manner. Mr. Bensen gave Derek the following
information. What is the NPV of the PJX5?
a. The PJX5 will cost $2.20 million fully installed and has a 10
year life. It will be depreciated to a book value of $243,320.00...

Caspian Sea Drinks is considering the purchase of a plum juicer
– the PJX5. There is no planned increase in production. The PJX5
will reduce costs by squeezing more juice from each plum and doing
so in a more efficient manner. Mr. Bensen gave Derek the following
information. What is the IRR of the PJX5?
a. The PJX5 will cost $1.77 million fully installed and has a 10
year life. It will be depreciated to a book value of $291,334.00...

Caspian Sea Drinks is considering the purchase of a plum juicer
– the PJX5. There is no planned increase in production. The PJX5
will reduce costs by squeezing more juice from each plum and doing
so in a more efficient manner. Mr. Bensen gave Derek the following
information. What is the IRR of the PJX5?
a. The PJX5 will cost $2.44 million fully installed and has a 10
year life. It will be depreciated to a book value of $211,609.00...

Caspian Sea Drinks is considering the purchase of a plum juicer
– the PJX5. There is no planned increase in production. The PJX5
will reduce costs by squeezing more juice from each plum and doing
so in a more efficient manner. Mr. Bensen gave Derek the following
information. What is the IRR of the PJX5?
a. The PJX5 will cost $2.46 million fully installed and has a 10
year life. It will be depreciated to a book value of $171,635.00...

Caspian Sea Drinks is considering the purchase of a plum juicer
– the PJX5. There is no planned increase in production. The PJX5
will reduce costs by squeezing more juice from each plum and doing
so in a more efficient manner. Mr. Bensen gave Derek the following
information. What is the IRR of the PJX5?
a. The PJX5 will cost $2.19 million fully installed and has a 10
year life. It will be depreciated to a book value of $118,747.00...

ADVERTISEMENT

Get Answers For Free

Most questions answered within 1 hours.

ADVERTISEMENT

asked 20 minutes ago

asked 31 minutes ago

asked 41 minutes ago

asked 44 minutes ago

asked 47 minutes ago

asked 48 minutes ago

asked 51 minutes ago

asked 51 minutes ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago

asked 1 hour ago