After determining that the breakfast $$treat$$ venture you started last week is viable but you WILL

NOT retire as a millionaire in $5$ years, you decide that you can sharpen you pencil a bit and take

a better look at the opportunity and do some more rigorous analysis. As luck would have it$,$ you

now know how to do this.....funny how things work out, huh?

You will manufacture your product offshore because the labor rates are significantly lower.

However, getting up and running will now cost the company $$3,000,000$ for capital equipment;

but the additional $$400,000$ for development expenses now drops to $$200,000($chump$-$change$).$

The equipment is expected to have a useful life of $5$ years $($again$,$ a convenient coincidence$).$

You discover that the demand for this product will be different from what you thought originally

as you now expect this to be a $$fad product$$ and take the market by storm initially, with demand

falling off sharply after year $2($when the Sugar Coated Sugar Cubes cereal manufacturer goes

on the offensive, adding caffeine to their product and giving away video games in the box$).$ The

expected sales volume is year $1$ is $3,400,000$ units, year $2$ is $2,000,000,$ year $3$ is $900,000,$ year

$4$ is $500,000,$ and year $5$ is $200,000.$

A few facts

$$ Unit sell price is still the same as what you had in your previous analysis but the unit cost will

change due to lower labor rates off$-$shore.

$$ The next page is your notes and facts for the offshore manufacturing process. A typical

batch size is $100,000$ units.

$$ Corporate income tax rate is $21\%($going with the minimum here$)$

$$ You need to calculate the company$$s cost of money $($a$.$k$.$a$.$ rwacc$)$

The debt$-$to$-$equity ratio is $2$:$3$

The risk free rate is $5\%$

The market risk premium is $10\%$

The beta for this situation is $2\mathrm{.}8$

$$ You will finance the entire $$3,000,000$; the financing will be at $7\%$ and only $1$ payment per

year $(5$ total payments$)$ for simplicity.