As a financial analyst, you must evaluate a proposed project to produce printer cartridges. The equipment would cost $55. Installation. Annual sales would be 4.000 units at a price of $50 per cartridge, and the project's life would be 3 years. Curre $5,000 and payables by $3,000. At the end of 3 years, the equipment could be sold for $10,000. Depreciation would be bu class; so the applicable rates would be 33%, 45 %, 15%, and 7%. Variable costs would be 70% of sales revenues, fixed costs be $30,000 per year, the marginal tax rate is 40%, and the corporate WACC is 11% 1. What is the required investment, that is, the Year O project cash flow? 2. What are the project's annual net cash flows? 3. What is the terminal year project cash flow? You did a scenario analysis to better understand the project's NPV Probability Unit Sales VC% Best case Base case 25% 50% Worst case 25% 4,800 4,000 3.200 60% 70% 75% NPV 39,434 4,245 25,000

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
icon
Concept explainers
Topic Video
Question
As a financial analyst, you must evaluate a proposed project to produce printer cartridges. The equipment would cost $55,000, plus $10,000 for
Installation. Annual sales would be 4.000 units at a price of $50 per cartridge, and the project's life would be 3 years. Current assets would increase by
$5,000 and payables by $3,000. At the end of 3 years, the equipment could be sold for $10,000. Depreciation would be based on the MACRS 3-year
class; so the applicable rates would be 33%, 45 %, 15%, and 7%. Variable costs would be 70% of sales revenues, fixed costs excluding depreciation would
be $30,000 per year, the marginal tax rate is 40%, and the corporate WACC is 11%
1. What is the required investment, that is, the Year O project cash flow?
2. What are the project's annual net cash flows?
3. What is the terminal year project cash flow?
You did a scenario analysis to better understand the project's NPV:
Probability Unit Sales VC%
Best case
Base case
25%
50%
Worst case 25%
4,800
4.000
3,200
60%
70%
75%
NPV
39,434
4,245
-25,080
The firm's project CVS generally range from 1.0 to 1.5. A 3% risk premium is added to the WACC if the initial CV exceeds 1.5, and the WACC is reduced
by 0.5% if the CV is 0,75 or less. Then a revised NPV is calculated. What WACC should be used for this project?
Transcribed Image Text:As a financial analyst, you must evaluate a proposed project to produce printer cartridges. The equipment would cost $55,000, plus $10,000 for Installation. Annual sales would be 4.000 units at a price of $50 per cartridge, and the project's life would be 3 years. Current assets would increase by $5,000 and payables by $3,000. At the end of 3 years, the equipment could be sold for $10,000. Depreciation would be based on the MACRS 3-year class; so the applicable rates would be 33%, 45 %, 15%, and 7%. Variable costs would be 70% of sales revenues, fixed costs excluding depreciation would be $30,000 per year, the marginal tax rate is 40%, and the corporate WACC is 11% 1. What is the required investment, that is, the Year O project cash flow? 2. What are the project's annual net cash flows? 3. What is the terminal year project cash flow? You did a scenario analysis to better understand the project's NPV: Probability Unit Sales VC% Best case Base case 25% 50% Worst case 25% 4,800 4.000 3,200 60% 70% 75% NPV 39,434 4,245 -25,080 The firm's project CVS generally range from 1.0 to 1.5. A 3% risk premium is added to the WACC if the initial CV exceeds 1.5, and the WACC is reduced by 0.5% if the CV is 0,75 or less. Then a revised NPV is calculated. What WACC should be used for this project?
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 3 images

Blurred answer
Knowledge Booster
Capital Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education