Carolyn Nesbitt, the CEO of Macrocorp, is considering a project to expand the existing business in a new product line that involves considerable up-front investments in new equipment as well as an initial investment in net operating working capital. Her executives’ cash flow projections are fairly aggressive with $500 M in sales at the end of the first year increasing by 5% annually for the next five years. Cost of goods sold is $250M at the end of the first year, increasing by 6% annually for the next five years. The initial equipment costs $1,500M and its salvage value in five years is $750 M. Annual depreciation is calculated using the straight line method (e.g. an equal amount each year based on the salvage value in five years). The initial investment in net operating working capital is $300M, which Carolyn thinks she can redeploy elsewhere in the firm in five years. After five years it is expected that the technology will be obsolete. Carolyn expects to pay taxes at a corporate rate of 25%.

Carolyn is considering whether to take on the project, as well as how to finance it. Her chief financial officer is proposing to borrow $800 M to finance the equipment and investment in net operating working capital. If the firm borrows to finance the project, its leverage ratio (defined as the ratio of total debt to total assets) would be approximately 53%. The current cost of debt for a five year bond with principal repayment in five years is 6%. Were the firm to finance the project entirely with equity, the expected return to its investors would be 7.5%. The risk-free rate is 2%.

Calculate the NPV of the project using the FTE method assuming that the CFO’s plan to finance with debt is adopted.