Only accept hand$-$written assignment. Use pen and paper, ipad or tablet, save as pdf file and upload.

After uploading your assignment, download and open it to make sure that the file is not corrupted.

Please keep at least $2$ decimal points for dollar amounts and at least $4$ significant digits for rates.

Question $4$

Celtic Inc. is considering a $16-$year project that will generate before tax cash flow of $$18,000$ per

year for $16$ years. The project requires a machine that costs $$96,000.$ The CCA rate is $20\%$ and

the salvage value is $$9,600.$ Celtic has cash of $$66,000$ and needs to borrow the balance at $6\%$

interest rate to purchase the machine. Celtic is required to repay $$10,000$ at year $4$ and the

remaining balance at year $16.$ The corporate tax rate is $30\%.$

$($a$)$ If the cost of unlevered equity is $12\%,$ the asset class remains open with a positive UCC

after the project ends, and flotation cost is $2\%$ of the amount borrowed, calculate the NPV of

the project using the APV approach.

$($b$)$ If the cost of equity is $14\%$ and the asset class remains open with a positive UCC after the

project ends, calculate the NPV of the project using the FTE approach.

$($c$)$ If the weighted average cost of capital is $11\%$ and the machine is the only asset in the asset

class, calculate the NPV of the project using the WACC approach.