The company has 60,000 bonds with a 30-year life outstanding, with 14 years until maturity. The bonds carry a 9 percent semi-annual coupon, and are currently selling for $925.75.

You also have 100,000 shares of perpetual preferred stock outstanding, which pays a dividend of $8.00 per share. The current market price is $95.00.

The company has 7 million shares of common stock outstanding with a current price of $11.07 per share. The stock exhibits a constant growth rate of 8 percent. The last dividend (D0) was $.90.

Your firms federal + state marginal tax rate is 35%.

Your venture would consist of a new product introduction. You estimate that your product will have a six-year life span, and the equipment used to manufacture the product falls into the MACRS 5-year class. The resulting MACRS depreciation percentages for years 1 through 6, respectively, are 20%, 32%, 19%, 12%, 11%, and 6%.

Your venture would require a capital investment of $18,000,000 in equipment, plus $1,000,000 in installation costs. The venture would also result in an increase in accounts receivable and inventories of $3,000,000 (this represents an overall increase in net working capital of $3,000,000 needed to get the project started, in addition to the investment in the equipment and installation).

At the end of the six-year life span of the venture, you estimate that the equipment could be sold at a $4,800,000 salvage value.

Your venture would incur fixed costs of $1,100,000 per year, while the variable costs of the venture would equal 30 percent of revenues. You are projecting that revenues generated by the project would equal $8,000,000 in year 1, $15,000,000 in year 2, $16,000,000 in year 3, $18,000,000 in year 4, $10,000,000 in year 5, and $9,000,000 in year 6.

Create a timeline that summarizes all of the cash flows for your venture.

Compute the capital budgeting analysis using the all four of the following tools:

- IRR

- NPV

- payback period

- discounted payback period