Question
Q2. Prepare the free cash flow table. Round up to whole numbers. Project Information The equipment will cost $880, is expected to have a working
Q2. Prepare the free cash flow table. Round up to whole numbers.
Project Information
The equipment will cost $880, is expected to have a working life of 4 years, and will be depreciated on a straight-line to a book value of zero.
The equipment is expected to have a salvage value of $150 at the end of 4 years.
The new equipment will improve efficiency and result in increased revenue of $860 in its first year of operation, but because of reduced efficiency from normal wear and tear, revenue will decrease by 5% (from the previous years revenue) for each of the remaining 3 years of the equipments life.
Excluding maintenance, all other costs from operating the equipment will be $200 per year. Maintenance costs will amount to $140 in the equipments first year of operation and will then increase by $10 per year for the remaining 3 years of the equipments life.
The equipment will require additional net working capital of $200. The net working capital will be recovered in full after the equipment is sold at the end of its working life.
The equipment will be installed in a building that is owned by the company but currently is not being used. If the project does not proceed, this building could be rented out for $200 per year.
A feasibility study has been undertaken on the purchase of the new equipment. The cost of preparing the feasibility study was $500.
The company has sufficient capital to undertake all positive-NPV projects. If the Payback Period method is used to evaluate projects, managements policy is that the maximum acceptable payback period is 4 years, and all cash flows in Year 0 would need to be recovered within 4 years for the project to be acceptable under this method.
Notes
The interest rate on the bank loan is 8.8% p.a.
The interest rate on the mortgage loan is 5.7% p.a.
The corporate bonds have a credit rating of BBB+ and have 3 years to maturity. They require semi-annual coupon payments at a coupon rate of 8% p.a.
The ordinary shares are shown on the balance sheet at their book value of $1 per share. They have a beta of 1.2. They are expected to pay a dividend of $0.10 next year. The dividend is expected to grow at a rate of 10% p.a. for the following 4 years and, after that, it will grow at a constant rate of 4% p.a. in perpetuity.
The preference shares have a par value of $1 each and are shown on the Balance Sheet at their par value. They pay a constant dividend of $0.11, and they are currently trading for $1.19.
The market risk premium is 6.7%.
The corporate tax rate is 30%. The 3-year risk-free rate is 2.93%. The 10-year risk-free rate is 3.56%
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started