Question

In: Finance

Use the following information to answer the next 5 questions. Your corporation is considering investing in...

Use the following information to answer the next 5 questions.

Your corporation is considering investing in a new product line. The annual revenues for the new product line are expected to be $306000 with variable costs equal to 50% of these sales. In addition annual fixed costs associated with this new product line are expected to be $59900. The old equipment currently has no market value. The new equipment cost $55400. The new equipment will be depreciated to zero using straight-line depreciation for the three-year life of the project. At the end of the project the equipment is expected to have a salvage value of $29000. An increase in net working capital of $59000 is also required for the life of the project. The corporation has a beta of 0.7, a tax rate of 37%, and a target capital structure consisting of 54% equity and 46% debt. Treasury securities have a yield of 2.8% and the expected return on the market is 10%. In addition, the company currently has outstanding bonds that have a yield to maturity of 7.5%.

A.) What is the total initial cash outflow? (Show your answer to the nearest dollar as a negative number without dollar signs, commas, or decimals.)

b. What are the estimated annual operating cash flows? (nearest dollar)

c. What is the terminal cash flow? (nearest dollar)

d. What is the WACC? (4 decimals)

e. What is the NPV for this project? (nearest dollar)

Solutions

Expert Solution

A). Initial cash outflow of the project is $114,400

initial cash outflow = cost of new equipment + increase in Net working

  • cost of new equipment = $55400
  • increase in Net working capital = $59000

initial cash outflow = ($55400 + $59000) = $114,400

B.) Yearly operating Cash Flow is $65,486

Annual Sales

$306,000

Variable costs ( 50% of $306,000 )

($153,000)

Fixed costs

($59,900)

Depreciation ($55400 / 3)

($18,467)

Earnings before tax

$74,633

Taxes (37%)

($27,614)

Earnings after tax

$47,019

Add Non-cash expenses(depreciation)

$18,467

Yearly operating Cash Flow

$65,486

C.) Terminal cash flow of the project is $77,270

Terminal cash flow = NSV of project assets + Recovered Net working capital

  • NSV of project assets

=Salvage value * (1-tax rate)

= $29,000 * (1-.37)

= $29,000 * .63

= $18,270

Recovered Net working capital = $59,000

Therefore, Terminal cash flow =$18,270 + $59,000 = $77,270

D.) The weighted average cost of capital is 8.02%

EXPLANATIONS: -

For the calculation of WACC we have to find the following:

1. Cost of Equity or required Rate of return on equity

the formula for cost of equity under CAPM model is Ke = Rf + β( Rm-Rf)

Where,

Ke= Required Rate of Return

Rf= Risk-Free Rate

Km=Expected Return On the Market Portfolio

β = Beta coefficient for the company

Here,

Rf= 2.8%

Km=10%

B = 0.7

Ke = 2.8 + .7(10 – 2.8)

Ke = 10.84%

Cost of Equity = 10.84%

Weight of equity = .54

2. After cost of the bond

the equation for the after tax cost of bond= Kd (1-t)

Where,

Kd= before tax cost of bond

t = firm's marginal tax rate

after tax cost of bond = 7.5% *(1-.37)

= 7.5% * .63

= 4.725%

Weight of bond = .46

Capital component

weight

after tax cost

WACC

Bond

.46

4.725%

2.1735%

Common(internal) equity

.54

10.84%

5.8536%

total

1

8.02%

E.) NPV of the project is $115608

NPV = operating cash flow * (PVIFA 8.02%, 30 + terminal cash flow * (PVIF 8.02%, year3) – initial investment.

NPV = ($65,486 * 2.57917) + ($77,270 * .79339) - $114,400

NPV = ($168,703 + $61,305) - $114,400

NPV = $115608


Related Solutions

Use the following information for the next four questions: Question 16: The Umbrella Corporation is considering...
Use the following information for the next four questions: Question 16: The Umbrella Corporation is considering expanding one of its production facilities to research a new type of zombie, which will hopefully not result in another zombie outbreak. The project would require a $21,000,000 capital investment and will be depreciated (straight-line to zero) over its 3 year life. They know that they will be able to salvage $8,500,000 for the equipment at that time. Incremental sales are expected to be...
Use the following information to answer the next 5 questions The following balances were taken from...
Use the following information to answer the next 5 questions The following balances were taken from the adjusted trial balance of Pear Corp. for the fiscal year ending December 31, 2012. Cash $ 22,500 Accounts Receivable 12,000 Depreciation Expense -- Equipment 3,500 Equipment 54,000 Accumulated Depreciation – Equipment 5,500 Accounts Payable 6,000 Interest Payable 1,000 Unearned Service Revenue 2,000 Common Stock 40,000 Dividends 1,000 Notes Payable, Due 5/1/2013 22,500 Rent Expense 3,000 Interest Expense 1,000 Wages Expense 24,500 Retained Earnings,...
Use the following information for the next 2 questions: Grasshopper Inc. is considering a 5-year project...
Use the following information for the next 2 questions: Grasshopper Inc. is considering a 5-year project amid the pandemic shutdown. They need to buy a new IT system for $32,000. The new system also requires an increase in net working capital of $4,000. Grasshopper expects $16,000 in sales and $7,400 annual operating expenses. Annual depreciation is $8,000. If the firm's tax rate is 21% and its cost of capital is 12%, 59) How much is their annual OCF? Question 59...
Use the following information to answer the next two questions On December 31, 2012, Shasha Corporation...
Use the following information to answer the next two questions On December 31, 2012, Shasha Corporation made an adjusting entry to recognize the correct amount of unearned revenue now earned. Originally, the revenue was recorded in a real account when received. 1. The journal entry on December 31, 2012 would include a debit to which type of account? A. Asset B. Liability C. Owners’ Equity D. Revenue E. Expense 2. The journal entry on December 31, 2012 would include a...
Questions 4-8 USE THE FOLLOWING INFORMATION TO ANSWER THE NEXT (5) QUESTIONS: Pitchfork, Inc. sold merchandise...
Questions 4-8 USE THE FOLLOWING INFORMATION TO ANSWER THE NEXT (5) QUESTIONS: Pitchfork, Inc. sold merchandise to Min Corporation on June 1, 2019 and accepted an interest-bearing note with an 8% APR. Min agreed to make annual payments of P&I in the amount of $27,000 per year for 5 years with the first payment being made immediately. The remaining payments are to be remitted each June 1st. Pitchfork’s year-end is December 31st. Min’s normal cost to borrow is 8%. Required:...
Use the following information to answer the next three questions: The following information is available from...
Use the following information to answer the next three questions: The following information is available from the records of Aggies R Us, Inc. at the end of the 2017 calendar year.  Assume this is Aggies’ 1st year of operation. Accounts Receivable           $102,200        Notes Payable                       $???? Cash                                        70,890              Salary Expense                   320,000 Building                                    75,000           Retained earnings ???? Advertising Expense                60,000             Accounts Payable                  62,800                                    Dividends                                 12,200             Income Tax Expense             23,100 Service Revenues                  460,000             Common Stock                    120,000            Office Equipment                     22,500             Wages Payable                     15,450 Determine Aggies’ Net Income for the year ended December 31, 2017: A. $36,900 B. $80,000 C. $56,900 D. $44,700...
Use the following information to answer the next three questions. Show ALL your work! Consider the...
Use the following information to answer the next three questions. Show ALL your work! Consider the cash flows from two mutually exclusive projects: Cash Flow Year Project A Project B 0 -$420,000 -$420,000 1 $150,000 $390,000 2 $230,000 $110,000 3 $321,000 $140,000 The appropriate discount rate is 11.7%. -Calculate the net present value (NPV) for both projects, and determine which project should be accepted based on NPV. Round both NPVs to the nearest dollar. -Calculate the internal rate of return...
Use the following information to answer the next four questions. Your business (US company) will receive...
Use the following information to answer the next four questions. Your business (US company) will receive a payment of 150,000 British pounds. You have decided to fully hedge your company’s foreign exchange risk with futures contracts. Each futures contract for British pounds has an initial margin of $1500 and a maintenance margin of $1100. Each futures contract has 25,000 British pounds attached. You open your position on 11/30/2018 when the futures price was $1.955 per pound. The table below shows...
Use the following information to answer the next two questions: Stock                  Amount            &nb
Use the following information to answer the next two questions: Stock                  Amount                       Beta A                         25,000                         0.2 B                         20,000                         1.0 C                         30,000                         1.8 D                         25,000                         1.6 Risk-free rate is 3% and the market risk premium is 8% What is the required return for this portfolio?
Use the following information to answer the next questions: We are interested in whether this age...
Use the following information to answer the next questions: We are interested in whether this age group of males fits the distribution of the U.S. adult population. Calculate the frequency one would expect when surveying 400 people. Observed Values: Never married 150; Married 228; Widowed 5; Divorced/Separated 17 Expected Values follow these proportions: Never married 30%; Married 56%; Widowed 3%; Divorced/Separated 11% What test are you running? What is the observed values for never married? What is the observed values...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT