Bauer Industries is an automobile manufacturer. Management is currently evaluating a proposal to build a plant that will manufacture lightweight trucks. Bauer plans to use a cost of capital of 11.6% to evaluate this project. Based on extensive research, it has prepared the incremental free cash flow projections shown below (in millions of dollars):

3% per year every Rather than assuming that cash flows for this project are constant, management would like to explore the sensitivity of its analysis to possible growth in revenues and operating expenses. Specifically, management would like to assume that revenues, manufacturing expenses, and marketing expenses are as given in the table for year 1 and grow by year starting in year 2. Management also plans to assume that the initial capital expenditures (and therefore depreciation), additions to working capital, and continuation value remain as initially specified in the table. What is the NPV of this project under these alternative assumptions? How does the NPV change if the revenues and operating expenses grow by 6% per year rather than by 3%?

d. To examine the sensitivity of this project to the discount rate, management would like to compute the NPV for different discount rates. Create a graph, with the discount rate on the x-axis and the NPV on the y-axis,for discount rates ranging from 5% to 30%.

For what ranges of discount rates does the project have a positive NPV?

0 10 Year Revenues Manufacturing Expenses (other than depreciation) Marketing Expenses Depreciation EBIT Taxes at 35% Unlevered Net Income Depreciation Additions to Net Working Capital Capital Expenditures Continuation Value Free Cash Flow 1-9 103.4 - 34.7 - 10.9 - 14.7 43.1 - 15.1 28.0 + 14.7 -5.7 103.4 - 34.7 - 10.9 - 14.7 43.1 - 15.1 28.0 + 14.7 - 5.7 - 146.6 + 12.3 49.3 - 146.6 37.0 0 10 Year Revenues Manufacturing Expenses (other than depreciation) Marketing Expenses Depreciation EBIT Taxes at 35% Unlevered Net Income Depreciation Additions to Net Working Capital Capital Expenditures Continuation Value Free Cash Flow 1-9 103.4 - 34.7 - 10.9 - 14.7 43.1 - 15.1 28.0 + 14.7 -5.7 103.4 - 34.7 - 10.9 - 14.7 43.1 - 15.1 28.0 + 14.7 - 5.7 - 146.6 + 12.3 49.3 - 146.6 37.0