Question 7122020] A rm has nanced its operations by borrowing from banks and issuing long-term bonds and equity. The short-term bank debt has a book value of $1 million and pays 3% interest. The 30-year bonds (5% coupon rate, YTM=5%, no default risk) have a combined face value of $6 million. The rm has issued 100,000 shares of stock with a par value of $2 each, although the current market price is $50 each. The rm beta is 0.8. Now the rm is considering a new investment project. This is a 12-year project that would require an initial investment of $750,000 for xed capital, i.e. new equipment, buildings, etc. This investment would be depreciated using a straight-line depreciation schedule over 20 years to a value of 0. The project beta is 1.3. For the next 12 years the investment project is expected to save $45,000 in costs every year and generate an additional annual revenue of $20,000. The project also requires an investment in working capital of $50,000 today, and additional $10,000 every year for years 1- 11 and then half of the accumulated working capital is freed up in year 12. At the end of the project the xed capital is sold for $250,000 to a Japanese investor. The corporate tax rate is 35%, the stock market return is 12%, the risk-free return is 4% (compared to 2% in Japan) and the spot exchange rate is 104 yen per dollar. a) For the purpose of calculating the rm's WACC, what fraction of the nn's financing comes from shareholders? b) What is the total cash ow in year 0, years 1-11 and year 12? c) What is the NPV of the project? Should you go ahead with the project? d) Suppose the Japanese investor instead pays you 78 million yen for the machine 12 years from now. The spot exchange rate is currently 104 yen per dollar. Recalculate the NPV. Should you go ahead with the project? e) Now suppose an extremely severe nancial crisis is expected to hit the US and the dollar is likely to plummet. While the spot rate is still unchanged, a 12-year forward contract locks in an exchange rate of 16 yen per dollar. Should you now go ahead with the project if the Japanese investor buys the machine for 78 million yen? 1') Under the circumstances described in part e), demonstrate how you can make a large riskless prot (arbitrage) on a $1 investment