Answer :
Answer:
a) the WACC is 11.47%
b) The maximum cost the company would be willing to pay for this project is $76,741,440.38
Explanation:
D/A = D/(E+D)
D/A = 0.64/(1+0.64)
=0.3902
Weight of equity = 1-D/A
Weight of equity = 1-0.3902
W(E)=0.6098
Weight of debt = D/A
Weight of debt = 0.3902
W(D)=0.3902
After tax cost of debt = cost of debt*(1-tax rate)
After tax cost of debt = 5.9*(1-0)
= 5.9
WACC=after tax cost of debt*W(D)+cost of equity*W(E)
WACC=5.9*0.3902+13.4*0.6098
WACC =10.47%
WACC for project = WACC+adj.
= 10.47+1
=11.47%
b) maximum cost= CF in 1 year/(WACC - growth rate)
= 6500000/ (0.1147 - 0.03)
= $76741440.38