<u>Answer:</u> NPV: $8,430,000
<u>Explanation:</u>
Initial Investment: -$55,000,000
After Tax cash flows: $7,400,000
<u>Calculation of the Weighted Average Cost of Capital:</u>
Cost of Equity (ke) : 15%
Pre Tax Cost of Debt (kd): 7%
65 or 26.99% [/tex]
<u>Since the tax rate is not given, let us assume tax rate to be 30%</u>
Tax rate : 30%
Post tax long term debt = 7%*(1-0.30)
Post tax long term debt (kd) = 4.90%
Debt/Equity: 0.45 or 45%


Long term Debt to Accounts Payable ratio : 0.15

Weight of Long term debt for the purpose of calculation of Weighted Average cost of capital:

Weighted Average Cost of Capital = Weight of Long term debt (Wd) * Post tax long term debt (kd)+ Weight of Equity (We)*Cost of equity (ke)
where, Wd = 26.9865%
We = 68.9655%
kd = 4.90%
ke = 15%
By input the variables, into the formula of WACC,
Using the WACC for the calculation of NPV:
NPV = Present Value of cash flows - Initial Investment.

Therefore NPV of the project is $8,430,000 assuming the tax rate to be 30%