QUESTION 1
WACC:
11.00%
Year
0
1
2
3
4
Cash flows
−$1,000
$350
$77.49
$81.56
$85.86
$90.15
$94.66
5 points
QUESTION 2
10.25%
5
$300
$105.89
$111.47
$117.33
$123.51
$130.01
QUESTION 3
−$1,050
$400
14.05%
15.61%
17.34%
19.27%
21.20%
QUESTION 4
−$750
$325
1.91 years
2.12 years
2.36 years
2.59 years
2.85 years
QUESTION 5
10.00%
−$950
$500
$54.62
$57.49
$60.52
$63.54
$66.72
QUESTION 6
12.00%
−$1,100
$390
$380
$370
$360
$250.15
$277.94
$305.73
$336.31
$369.94
QUESTION 7
$450
9.32%
10.35%
11.50%
12.78%
14.20%
QUESTION 8
−$850
$320
$340
14.08%
15.65%
17.21%
18.94%
20.83%
QUESTION 9
−$900
1.88 years
2.09 years
2.29 years
2.52 years
2.78 years
QUESTION 10
6.00%
CFS
−$1,025
CFL
−$2,150
$765
$188.68
$198.61
$209.07
$219.52
$230.49
QUESTION 11
WACC
10.0%
Pre-tax cash flow reduction for other products (cannibalization)
−$5,000
Investment cost (depreciable basis)
$80,000
Straight-line depreciation rate
33.333%
Annual sales revenues
$67,500
Annual operating costs (excl. depreciation)
−$25,000
Tax rate
35.0%
$3,636
$3,828
$4,019
$4,220
$4,431
QUESTION 12
Opportunity cost
$100,000
Net equipment cost (depreciable basis)
$65,000
Straight-line depreciation rate for equipment
$123,000
$25,000
35%
$10,521
$11,075
$11,658
$12,271
$12,885
QUESTION 13
0.71
0.75
0.79
0.83
0.87
QUESTION 14
Applicable to Both Firms
Firm High"s Data
Firm Low"s Data
Capital
$3,000,000
wd
70%
20%
EBIT
$500,000
Shares
90,000
240,000
Int. rate
12%
10%
$0.49
$0.54
$0.60
$0.66
$0.73
QUESTION 15
Firm A"s Data
Firm NA"s Data
$150,000
50%
0%
$40,000
8.60%
9.06%
9.53%
10.01%
10.51%
QUESTION 16
True
False
QUESTION 17
QUESTION 18
QUESTION 19
QUESTION 20