Question

The following 5-year project requires equipment that costs $100,000. If undertaken, the shareholders will contribute $25,000...

The following 5-year project requires equipment that costs $100,000. If undertaken, the shareholders will contribute $25,000 cash and borrow $75,000 with an interest-only loan with a maturity of 5 years and annual interest payments. The equipment will be depreciated straight-line to zero over the 5-year life of the project. There will be a pre-tax salvage value of $5,000. There are no other start-up costs at year 0. During years 1 through 5, the firm will sell 25,000 units of product at $5; variable costs are $3; there are no fixed costs.   i = rdebt = 10% and Tax rate = 34%

What is the NPV of the project using the WACC methodology? (Proper order of execution: get the WACC first, then get the OCF, then calculate the PV of the OCFs and add up to get the NPV)

Business   Finance   
0 0
Add a commentTranscribed image text
Next >

Homework Answers

Answer #1
Capital 25000
Debt 75000
Equity-debt ratio 25:75
Cost of capital 10 2.5
Cost of debt (after tax) 6.6 4.95
Total cost of capital (WACC) 7.45
T0 T1 T2 T3 T4 T5
Equipment cost -100000
Interest on debt after tax -4950 -4950 -4950 -4950 -4950
Depreciation tax saving 6800 6800 6800 6800 6800
Sale of equipment after tax 3300
Profit on sales after tax 33000 33000 33000 33000 33000
Net PV -100000 34850 34850 34850 34850 38150
PV for WACC 1 0.930665 0.866138 0.806085 0.750195 0.698181
NPV -100000 32434 30185 28092 26144 26636
Total NPV 43491
Sale units 25000
Sale price 5
Variable cost 3
Profit per unit 2
0 0
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Log In

Sign Up

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
PADICO is considering an investment project. The project requires an initial $5 million outlay for equipment...
PADICO is considering an investment project. The project requires an initial $5 million outlay for equipment and machinery. Sales are projected to be $2.5 million per year for the next four years. The equipment will be fully depreciated straight-line by the end of year 4. The cost of goods sold and operating expenses (not including depreciation) are predicted to be 30% of sales. The equipment can be sold for $500,000 at the end of year 4.Padico also needs to add...
PADICO is considering an investment project. The project requires an initial $5 million outlay for equipment...
PADICO is considering an investment project. The project requires an initial $5 million outlay for equipment and machinery. Sales are projected to be $2.5 million per year for the next four years. The equipment will be fully depreciated straight-line by the end of year 4. The cost of goods sold and operating expenses (not including depreciation) are predicted to be 30% of sales. The equipment can be sold for $500,000 at the end of year 4.Padico also needs to add...
PADICO is considering an investment project. The project requires an initial $5 million outlay for equipment...
PADICO is considering an investment project. The project requires an initial $5 million outlay for equipment and machinery. Sales are projected to be $2.5 million per year for the next four years. The equipment will be fully depreciated straight-line by the end of year 4. The cost of goods sold and operating expenses (not including depreciation) are predicted to be 30% of sales. The equipment can be sold for $500,000 at the end of year 4.Padico also needs to add...
A project requires an initial investment in equipment of $100,000. The project is expected to produce...
A project requires an initial investment in equipment of $100,000. The project is expected to produce sales revenues of $120,000 for three years. Manufacturing costs are estimated to be 60% of the revenues. The assets are depreciated using straight-line depreciation. At the end of the project, the firm can sell the equipment for $10,000. The corporate tax rate is 30% and the cost of capital is 15%. What would the NPV if the discount rate were higher by 10% (10%...
PDQ Corporation is considering an investment proposal that requires an initial investment of $100,000 in equipment....
PDQ Corporation is considering an investment proposal that requires an initial investment of $100,000 in equipment. Fully depreciated existing equipment may be disposed of for $30,000 pre-tax. The proposed project will have a five-year life, and is expected to produce additional revenue of $45,000 per year. Expenses other than depreciation will be $12,000 per year. The new equipment will be depreciated to zero over the five-year useful life, but it is expected to actually be sold for $25,000. PDQ has...
Tank Co. is evaluating a project that costs $100,000 and has a 5-year life. Assume that...
Tank Co. is evaluating a project that costs $100,000 and has a 5-year life. Assume that depreciation is prime-cost to zero salvage value over the 5-years, and the equipment can be sold for $6,000 at the end of year 5. The average discount rate for such a project is 10 per cent on such projects. The individual tax rate is 15 per cent and corporate tax rate is 30 per cent. It is projected that they will sell 12000 units...
Quad Enterprises is considering a new 5-year expansion project that requires an initial fixed asset investment...
Quad Enterprises is considering a new 5-year expansion project that requires an initial fixed asset investment of $3.888 million. The fixed asset will be depreciated straight-line to zero over its 5-year tax life, after which time it will be worthless. The project is estimated to generate $3,456,000 in annual sales, with costs of $1382,400. If the tax rate is 24 percent, what is the OCF for this project?
Litchfield Design is evaluating a 3-year project that would involve buying a new piece of equipment...
Litchfield Design is evaluating a 3-year project that would involve buying a new piece of equipment for 300,000 dollars today. The equipment would be depreciated straight-line to 30,000 dollars over 2 years. In 3 years, the equipment would be sold for an after-tax cash flow of 40,000 dollars. In each of the 3 years of the project, relevant revenues are expected to be 183,000 dollars and relevant costs are expected to be 66,000 dollars. The tax rate is 50 percent...
A firm begins the year with $25,000 in assets, of which $10,000 is depreciable equipment, and...
A firm begins the year with $25,000 in assets, of which $10,000 is depreciable equipment, and $16,000 in owners’ equity. Its debt carries an interest rate of 5%. Revenue 30,000 Total operating costs 22,500 Deprecation rate 10% Investment in new equipment 2,200 (this does not get depreciated this year) Profits tax rate 25% Dividend payout ratio 40% What is the coverage ratio? What are its before- and after-tax profits for the year and ROE? How much does it pay in...
Mary’s Apparel Company is considering manufacturing a new style of pants. The equipment to be used...
Mary’s Apparel Company is considering manufacturing a new style of pants. The equipment to be used costs $99,000 and would be depreciated to zero by the straight-line method over its 3-year life. It would have a zero salvage value, and no new working capital would be required. Annual revenues are $65,000 and annual operating costs are $25,000. Revenues and operating costs are expected to be constant over the project’s 3-year life. However, this project would compete with other existing products...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT