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

Cornerstones of Cost Management (Cornerstones Series)
4th Edition
ISBN:9781305970663
Author:Don R. Hansen, Maryanne M. Mowen
Publisher:Don R. Hansen, Maryanne M. Mowen
Chapter19: Capital Investment
Section: Chapter Questions
Problem 15E: Gina Ripley, president of Dearing Company, is considering the purchase of a computer-aided...
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
Cornerstones of Cost Management (Cornerstones Ser…
Cornerstones of Cost Management (Cornerstones Ser…
Accounting
ISBN:
9781305970663
Author:
Don R. Hansen, Maryanne M. Mowen
Publisher:
Cengage Learning
EBK CONTEMPORARY FINANCIAL MANAGEMENT
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT
Principles of Accounting Volume 2
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Managerial Accounting: The Cornerstone of Busines…
Managerial Accounting: The Cornerstone of Busines…
Accounting
ISBN:
9781337115773
Author:
Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:
Cengage Learning
Corporate Fin Focused Approach
Corporate Fin Focused Approach
Finance
ISBN:
9781285660516
Author:
EHRHARDT
Publisher:
Cengage