In: Finance
Using the Weighted Average Cost of Capital in a Budgeting Decision
10) Your firm has an average-risk project under consideration. You choose to fund the project in the same manner as the firm's existing capital structure. If the cost of debt is 8.00%, the cost of preferred stock is 11.00%, the cost of common stock is 14.00%, and the WACC adjusted for taxes is 13.00%, what is the NPV of the project, given the expected cash flows listed here?
| 
 Category  | 
 T0  | 
 T1  | 
 T2  | 
 T3  | 
| 
 Investment  | 
 -$2,000,000  | 
|||
| 
 NWC  | 
 -$250,000  | 
 $250,000  | 
||
| 
 Operating Cash Flow  | 
 $850,000  | 
 $850,000  | 
 $850,000  | 
|
| 
 Salvage  | 
 $50,000  | 
|||
| 
 Total Incremental Cash Flow  | 
 -$2,250,000  | 
 $850,000  | 
 $850,000  | 
 $1,150,000  | 
A) -$74,121
B) $-35,105
C) $2,214,895
D) $2,479,604
PLEASE SHOW WORK
| Category | T0 | T1 | T2 | T3 | ||
| Investment | ($2,000,000) | |||||
| NWC | ($250,000) | $250,000 | ||||
| Operating Cash Flow | $850,000 | $850,000 | $850,000 | |||
| Salvage | $50,000 | |||||
| A | Total Incremental Cash Flow | ($2,250,000) | $850,000 | $850,000 | $1,150,000 | |
| B | PVIF @ 13% | 1.0000 | 0.8850 | 0.7831 | 0.6931 | |
| C=A*B | Present value | (2,250,000) | 752,212 | 665,675 | 797,008 | (35,105) | 
| therefore NPV = | (35,105) | |||||
| Ans = Option B | -35105 |