A firm has projected the following financials for a possible project: YEAR Sales Cost of Goods...

 

Transcribed Image Text:

A firm has projected the following financials for a possible project: YEAR Sales Cost of Goods S&A Depreciation Investment in NWC Investment in Gross PPE 0 1,171.00 101,761.00 1 124,497.00 2 124,497.00 124,497.00 124,497.00 124,497.00 62,077.00 62,077.00 62,077.00 62,077.00 62,077.00 30,000.00 30,000.00 30,000.00 30,000.00 594.00 20,352.20 20,352.20 594.00 20,352.20 594.00 What is the NPV of the project? (Hint: Be careful about rounding the WACC here!) 5 20,352.20 594.00 30,000.00 20,352.20 594.00 The firm has a capital structure of 36.00% debt and 64.00% equity. The cost of debt is 8.00%, while the cost of equity is estimated at 13.00%. The tax rate facing the firm is 40.00%. (Assume that you can't recover the final NWC position in year 5. i.e. only consider the change in NWC for each year) A firm has projected the following financials for a possible project: YEAR Sales Cost of Goods S&A Depreciation Investment in NWC Investment in Gross PPE 0 1,171.00 101,761.00 1 124,497.00 2 124,497.00 124,497.00 124,497.00 124,497.00 62,077.00 62,077.00 62,077.00 62,077.00 62,077.00 30,000.00 30,000.00 30,000.00 30,000.00 594.00 20,352.20 20,352.20 594.00 20,352.20 594.00 What is the NPV of the project? (Hint: Be careful about rounding the WACC here!) 5 20,352.20 594.00 30,000.00 20,352.20 594.00 The firm has a capital structure of 36.00% debt and 64.00% equity. The cost of debt is 8.00%, while the cost of equity is estimated at 13.00%. The tax rate facing the firm is 40.00%. (Assume that you can't recover the final NWC position in year 5. i.e. only consider the change in NWC for each year)