Question: For the next question (part 1 and part 2) consider a project with the following data: Part 1--- The 5-year project requires equipment that costs

For the next question (part 1 and part 2) consider a project with the following data:

Part 1--- The 5-year project requires equipment that costs $100,000. If undertaken, the shareholders will contribute $20,000 cash and borrow $80,000 at 6% 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. What is the NPV of the project using the WACC methodology? This is the answer that was provided but I do not have a financial calculator: Using the cash flow menu of a financial calculator: CF0 = - $100,000; C01 = $39,800; F01 = 4; C02 = $43,100; I = rWACC = 8.74; NPV = $58,028.68.
Can you please show me that work without the financialcalculator?

OCF $100,000 OCF4 S39,80025,000 (S5 S3) ( 34)S20,000 0.34 K,,asset- 12% K-, Kruen 8784% ras ra eo ur $4310 t Socso tv rati o od Risk-free rate Debt-to-equity ratio 4 2%

Step by Step Solution

★★★★★

3.45 Rating (174 Votes )

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock

Sale 125000 Variable cost 75000 Contribution margin 50000 Less Fixed cost 0 Operating income 50000 Less Tax 17000 Net Income 33000 Cash flows 39800 Pe... View full answer

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Document Format (1 attachment)

68-B-C-F-C-B (670).xlsx

300 KBs Excel File

Students Have Also Explored These Related Corporate Finance Questions!

Consider a project with the following cash flows: a. How many internal rates of return does this project have? b. Which of the following numbers is the project IRR: (i) -50%; (ii) -12%; (iii) -5%;...

Consider a project with annual expected income based on approximately $125 million in revenue and approximately $77.5 million in total variable cost. You realize that both of these numbers are...

Using Break-Even Analysis Consider a project with the following data: accounting break-even quantity = 17,000 units; cash break-even quantity = 12,000 units; life = five years; fixed costs = $J...

Consider a project with the following data: The 5-year project requires equipment that costs $80,000. If undertaken, the shareholders will contribute $20,000 cash and borrow $60,000 with an...

Think of some actions or strategies to reduce bureaucracy in an elementary school to improve organizational performance. Complete the following components in a proposal: Summarize the bureaucratic...

Consider a project with the following data: The 5-year project requires equipment that costs $80,000. If undertaken, the shareholders will contribute $20,000 cash and borrow $60,000 with an...

Question 4 4 pts AU.S. firm is interested in acquiring a Malaysian company in the electronics Industry. Suppose the U.S. and Malaysian markets are segmented. Let M$ stand for the Malaysian currency,...

Question 7 4 pts Consider a project with the following data: The 5-year project requires equipment that costs $30,000. If undertaker, the shareholders will contribute $20.000 cash and borrow $60,000...

Consider a project with the following data: arabe = 6% OCF. = $100,000 Ky = 129 OCF14 = $39,800 = 25,000 ($5 - $3) (1 - .34)+$20,000 0.34 K;=requity = 27.84% OCFs = $43.100 = $39,800 + $5,000 (1 -...

Consider a project with the following data: i=1'debt = 6% OCFo = -$100,000 Ku=T'asset = 12% OCF1 = $39,800 = 25,000x($5 - $3)x(1 -.34) + $20,000x0.34 Ki=l'equity = 27.84% OCFs = $43,100 = $39,800 +...

Crosstiles, Inc. determines that the breaking strength of the most popular porcelain tile is normally distributed with a mean of 200 pounds per square inch and a standard deviation of 6 pounds per...

13) Use the standard reaction enthalpies given below to determine AHrxn for the following reaction: 4PC15(s) P4(g) + 10 Cl2(g) AHrxn ? Given: PC15(s) PC13(g) + Cl2(g) AHrxn= +157 kJ and P4(g) + 6...

The cost of printing photos is $2 per photo plus a fixed charge of $3. a Work out the cost of printing 40 photos. b The cost of n photos is $c. Write a function for c. c Marcus pays $49. How many...

5.86 Learning a foreign language. Does delaying oral practice hinder learning a foreign language? Researchers randomly assigned 25 beginning students of Russian to begin speaking practice immediately...

The following data were taken from the records of Wathen Company. Except as otherwise indicated, all balances are as of December 31, 2013, before the closing entries had been recorded. Consulting...

Barker Company had the following balances in its accounting records as of December 31, 2012: The following accounting events apply to Barker Companys 2013 fiscal year: Jan. 1 Acquired $20,000 cash...

The following accounts and balances were drawn from the records of Griffin Company: Required The following accounts and balances were drawn from the 2013 accounting records of Griffin Company. Use...

B1. Please calculate the Return-on-Total-Equity (ROTE) for FY 2020 and FY 2019 for both companies. Do not show your calculations, just provide the answers. Please use the Net Income Attributable to...

\ table [ [ Income , Current Year,Prior Year ] , [ Gross margin - with program payments, 2 2 2 . 8 0 0 , 2 8 6 . 0 0 0 ] , [ Gross margin - without program payments, 1 8 7 , 8 0 0 , 1 0 4 . 0 0 0 ] ,...

Problem 15-1 Integrating problem; bonds; note; lease [LO15-2] You are the new controller for Moonlight Bay Resorts. The company CFO has asked you to determine the companys interest expense for the...