Question

Caspian Sea Drinks is considering the purchase of a plum juicer – the PJX5. There is...

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 and sold for that amount in year 10.

b. The Engineering Department spent $29,031.00 researching the various juicers.

c. Portions of the plant floor have been redesigned to accommodate the juicer at a cost of $19,864.00.

d. The PJX5 will reduce operating costs by $451,154.00 per year.

e. CSD’s marginal tax rate is 32.00%.

f. CSD is 72.00% equity-financed.

g. CSD’s 19.00-year, semi-annual pay, 6.80% coupon bond sells for $1,015.00.

h. CSD’s stock currently has a market value of $23.13 and Mr. Bensen believes the market estimates that dividends will grow at 3.09% forever. Next year’s dividend is projected to be $1.46.

Homework Answers

Answer #1

Ans.

Calculation of discounting rates as

Cost of Bond = [$ 136 ( 1 - 0.32)] + [($ 1000 - $ 1015)/19]/ [ 1000 + 1015 /2 ]

[$ 92.48 - $ 0.789473684 ] / $ 1,007.50 = 9.10%

cost of Equity = $ 1.46 / $ 23.13 + 3.09% = 6.3121 % + 3.09% = 9.4021% or 9.40%

Cost of Capital = 9.10 * 72% + 9.40 * 28% = 6.552% + 2.632% = 9.184% or 9.18%

Initial Cost = $ 2,440,000 + $ 29,031 + $ 19,864 = $ 2,488,895

PV of cash flows = $ 451,154 * PVAF ( 9.18 % , 10)

= $ 451,154 * 6.36712248761 = $ 2,872,553

PV of salvage value = $ 211,609 * PVIF ( 9.18 % , 10)

= $ 211,609 * 0.41549815557 = $ 87,923

NPV = PV of Cash Inflows - PV of cash Outflows

= [ $ 2,872,553 + $ 87,923 ] - $ 2,488,895

=$ 471,581

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Caspian Sea Drinks is considering the purchase of a plum juicer – the PJX5. There is...
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...
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...
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...
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...
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...
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...
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...
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...
Caspian Sea Drinks is considering the purchase of a plum juicer – the PJX5. There is...
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...
Caspian Sea Drinks is considering the purchase of a plum juicer – the PJX5. There is...
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 $1.67 million fully installed and has a 10 year life. It will be depreciated to a book value of $154,643.00...