In: Finance
A firm has projected the following financials for a possible project:
YEAR | 0 | 1 | 2 | 3 | 4 | 5 |
---|---|---|---|---|---|---|
Sales | 136,856.00 | 136,856.00 | 136,856.00 | 136,856.00 | 136,856.00 | |
Cost of Goods | 62,752.00 | 62,752.00 | 62,752.00 | 62,752.00 | 62,752.00 | |
S&A | 30,000.00 | 30,000.00 | 30,000.00 | 30,000.00 | 30,000.00 | |
Depreciation | 20,519.20 | 20,519.20 | 20,519.20 | 20,519.20 | 20,519.20 | |
Investment in NWC | 1,171.00 | 542.00 | 542.00 | 542.00 | 542.00 | 542.00 |
Investment in Gross PPE | 102,596.00 |
The firm has a capital structure of 33.00% debt and 67.00% equity.
The cost of debt is 8.00%, while the cost of equity is estimated at
15.00%. The tax rate facing the firm is 36.00%. (Assume that you
can't recover the final NWC position in year 5. i.e. only consider
the change in NWC for each year)
What is the WACC for the project?
Submit
Answer format: Percentage Round to: 2 decimal places (Example: 9.24%, % sign required. Will accept decimal format rounded to 4 decimal places (ex: 0.0924))