(1)
market real interest rate=0.5%+6%=6.5%
nominal interest rate=(1+real interest rate)*(1+Inflation rate)-1=11.825%
year 0:cash flow=-$4500
year1: cash flow=0.7*500*(20-15)=$1750
year2:cash flow=0.7*700*[(20-15)*(1+11.825%)]=$2739.7125
year3:cash flow=0.7*800*[(20-15)*(1+11.825%)^2]=$3501.353
(2)
total capital=5000000+300000*40+100000*100=$27000000
WACC=1%*(1-30%)*10000000/27000000+8%*5000000/27000000+(0.5%+1.2*6%)*300000*40/27000000=0.05162
So the weighted average cost of capital for the company is 0.05162
(3)
NPV=-4500+1750/(1+11.825%)+2739.7125/(1+11.825%)^2+3501.353/(1+11.825%)^3=1759.79
We shuold accept the project A.
