Please answer the following attached file
A New Aircraft Project at Boeing, Inc.
Boeing announced the production of a new passenger aircraft in the wake of the Boeing 737 MAX debacle. The new plane project was an enormous undertaking, and much of the preliminary work has already been done. Research and development began two and a half years earlier and cost about $5 billion. Production facilities and personnel training would require an additional $2 billion, and an additional $1.7 billion in working capital would begin in six years. The Exhibit 1 provides profit, depreciation, and capital expenditure projections for the project.
Also, the financial analysis team has the following data for Boeing:
Boeing’s beta 1.56
Boeing’s market-value debt ratio 0.09
Boeing’s new issue rate for long-term debt 4.75%
Riskless return 3.75%
Market risk premium 5.00%
Boeing’s marginal income tax rate 21%
Please answer the following questions:
What are the after-tax cash flows for the project?
What is the cost of equity capital and the weighted average cost of capital (WACC) for Boeing?
Calculate the NPV, IRR, MIRR, payback period, and discounted payback period for Boeing’s new plane.
Construct an NPV profile like Figure 9-3 in the textbook, including titles for the axes and the graph.
Based on your analysis in #2 and #3, would you undertake the plane project? Why?
Construct an Excel worksheet to do #1 - #4. Show all calculations in Excel using the built-in arithmetic and financial function formulas. No credit will be given for mathematical calculations not done in the Excel worksheet. Save your file in .xlsx format with the file name: last name, first name initial, and the assignment (Boeing).
Please answer questions #1 - #5 in a Microsoft Word document when you have completed your Excel worksheet. The length should not exceed TWO pages. Please do not include a cover page. Place your name, course and section number, and date at the top of the page. Be sure to show your cash flow and calculations in this document (the Excel formula function will work). You may cut-and-paste from your Excel worksheet. Save your file in .docx format with the file name: last name, first name initial, and the assignment (Boeing).
Exhibit 1. Cash Flow Projections for Boeing’s New Plane
(Dollars in millions)
| Year | After-Tax Profita | Depreciation | Capital Expendituresb |
| 1 | -597.30 | 40.00 | 400.00 |
| 2 | -947.76 | 96.00 | 600.00 |
| 3 | -895.22 | 116.40 | 300.00 |
| 4 | -636.74 | 124.76 | 200.00 |
| 5 | -159.34 | 112.28 | 182.91 |
| 6 | 958.62 | 101.06 | 1,741.42 |
| 7 | 1,718.14 | 90.95 | 2.12 |
| 8 | 1,503.46 | 82.72 | -327.88 |
| 9 | 1,665.46 | 77.75 | 67.16 |
| 10 | 1,670.49 | 75.63 | -75.21 |
| 11 | 1,553.76 | 75.00 | -88.04 |
| 12 | 1,698.99 | 75.00 | 56.73 |
| 13 | 1,981.75 | 99.46 | 491.21 |
| 14 | 1,709.71 | 121.48 | 32.22 |
| 15 | 950.83 | 116.83 | 450.88 |
| 16 | 1,771.61 | 112.65 | 399.53 |
| 17 | 1,958.48 | 100.20 | -114.91 |
| 18 | 1,691.19 | 129.20 | 178.41 |
| 19 | 1,208.64 | 96.99 | 627.70 |
| 20 | 1,954.39 | 76.84 | 144.27 |
| 21 | 2,366.03 | 65.81 | 100.51 |
| 22 | 2,051.46 | 61.68 | -463.32 |
| 23 | 1,920.65 | 57.96 | -234.57 |
| 24 | 2,244.05 | 54.61 | 193.92 |
| 25 | 2,313.63 | 52.83 | 80.68 |
| 26 | 2,384.08 | 52.83 | 83.10 |
| 27 | 2,456.65 | 52.83 | 85.59 |
| 28 | 2,531.39 | 52.83 | 88.16 |
| 29 | 2,611.89 | 47.52 | 90.80 |
| 30 | 2,699.26 | 35.28 | 93.53 |
| 31 | 2,785.50 | 28.36 | 96.33 |
| 32 | 2,869.63 | 28.36 | 99.22 |
| 33 | 2,956.28 | 28.36 | 102.20 |
| 34 | 3,053.65 | 16.05 | 105.26 |
Includes expenditures for research and development, and personnel training.
Includes changes in working capital. Negative values are caused by a reduction in working capital.
