Question

In: Finance

Use the following information to answer questions 1-3. Mitts Beverage Inc. manufactures and distributes fruit juice...

Use the following information to answer questions 1-3.

Mitts Beverage Inc. manufactures and distributes fruit juice products. Mitts is considering the development of a new prune juice product. Mitts’ CFO has collected the following information regarding the proposed project:

· The company already owns a section of land where the facility could be built. The land is estimated to have a after tax market value of $1 million. The company plans to sell the land if it is not used for this project.

· The project will require that the company spend $1 million today (t = 0) to purchase a new machine. For tax purposes, the equipment will be depreciated on a straight-line basis. The company plans to use the machine for all 3 years of the project. At t = 3, the equipment is expected to have no salvage value.

· The project will require a $400,000 increase in inventory and $200,000 increase in accounts payable at t = 0. The cost of the net operating working capital will be fully recovered at t = 3.

· The project's incremental sales are expected to be $1 million a year for three years (t = 1, 2, and 3).

· The project’s annual operating costs (excluding depreciation) are expected to be 60% of sales.

· The company’s tax rate is 40%.

· The company’s interest expense each year will be $300,000.

· The project’s discount rate is 10%.

1. What is the initial investment for the project?

2. What is the annual expected incremental operating cash flow for years 1-3?

3. What is the project’s NPV?

Solutions

Expert Solution

Initial Investment
cost of new machine -1000000
Investment in working capital -200000 -200000
total initial investment -1200000
Annual expected incremental operating cash flow 1 2 3
Incremental sales 1000000 1000000 1000000
less operating cost -60% of sales 600000 600000 600000
less annual depreciation =(1000000/3) 333333.3333 333333.3333 333333.3333
operating profit 66666.66667 66666.66667 66666.66667
less taxes-40% 26666.66667 26666.66667 26666.66667
after tax profit 40000 40000 40000
add depreciation 333333.3333 333333.3333 333333.3333
recovery of working capital 200000
Annual expected incremental operating cash flow 373333.3333 373333.3333 573333.3333
NPV
Year 0 1 2 3
total initial investment -1200000
Annual expected incremental operating cash flow 373333.3333 373333.3333 573333.3333
present value factor at 10% =1/(1+r)^n r =10% 1 0.909090909 0.826446281 0.751314801
present value of expected incremental operating cash flow = incremental operating cash flow*PVF at 10% -1200000 339393.9394 308539.9449 430753.8192
NPV = sum of present value of incremental operating cash flow -121312.30

jeff jeffy answered 1 month ago
Next > < Previous

Related Solutions

Use the following information to answer questions 1-3. Christine Corporation manufactures baseball uniforms and uses budgeted...
Use the following information to answer questions 1-3. Christine Corporation manufactures baseball uniforms and uses budgeted machine-hours to allocate variable manufacturing overhead. The following information pertains to the company’s manufacturing overhead data: Budgeted Output Units ---------------------- 10,000 units Budgeted Machine-Hours ------------------- 15,000 hours Budgeted Variable Manufacturing Overhead Costs for 15,000 hours --------- 180,000 Actual Output Unites Produced ----------- 9,000 units Actual Machine-Hours Used --------------- 14,000 hours 171,000 1.  What is the budgeted variable overhead cost rate per output unit? A. $12.00...
Use the following information to answer questions 1 - 3 Inhale, Inc. 2018 Income Statement   Net...
Use the following information to answer questions 1 - 3 Inhale, Inc. 2018 Income Statement   Net sales $ 18,400   Cost of goods sold 15,200     Depreciation 700     Earnings before I and T $ 2,500     Interest paid 70     Taxable Income $ 2,430     Taxes 960     Net income $ 1,470        Dividends $ 390 Inhale, Inc. 2018 Balance Sheet 2018 2018   Cash $ 7,600      Accounts payable $ 6,840      Accounts rec. 2,200   Long-term debt 700      Inventory 8,200      Common stock $ 8,400...
Use the following information to answer questions 1-3. A population of 1,000 students spends an average...
Use the following information to answer questions 1-3. A population of 1,000 students spends an average of $10.50 a day on dinner. The standard deviation of the expenditure is $3. A simple random sample of 64 students is taken. Determine the expected value of the sample mean. a. $3.00 b. $10.50 c. $5.25 Determine the standard deviation of the sample mean. a. 0.363 b. 3.000 c. 0.375 Determine the probability that these 64 students will spend a combined total of...
Use the following information to answer Questions 6 and 7. The 1-, 2-, 3-, and 4-year...
Use the following information to answer Questions 6 and 7. The 1-, 2-, 3-, and 4-year oil forward prices are $60, $58.35, $57.40, and $55 per barrel, respectively. Your firm is thinking about starting up an offshore drilling station and needs to forecast revenue over the next 4 years. Assume the risk-free rate is 5.25% each year and initial costs are $150,000,000. 6. (1 point) If your firm expects to extract 1,100,000 barrels of oil per year and each barrel...
            Use the following information to answer questions 1 and 2.             This is the shareholders’...
            Use the following information to answer questions 1 and 2.             This is the shareholders’ equity of Pinnacle on Dec 31, 2016. Common share (200,000 issued and outstanding)                                    $   800,000 7 percent, preferred shares (20,000 authorized, 18,000 issued)                    200,000 Retained earnings                                                                                          650,000 Total                                                                                                          $ 1,650,000 Notes: Preferred shares were issued on Jan 1, 2013. No dividends declared or paid since 2013 until Pinnacle declared and paid $400,000 dividends on Dec 31, 2016. Assuming preferred shares...
Required information Use the following information to answer questions [The following information applies to the questions...
Required information Use the following information to answer questions [The following information applies to the questions displayed below.] The following information is available for Lock-Tite Company, which produces special-order security products and uses a job order costing system. April 30 May 31 Inventories Raw materials $ 31,000 $ 30,000 Work in process 9,500 18,200 Finished goods 54,000 34,000 Activities and information for May Raw materials purchases (paid with cash) 197,000 Factory payroll (paid with cash) 200,000 Factory overhead Indirect materials...
Use the following information for ABC Inc. the answer the following questions (the applicable tax rate...
Use the following information for ABC Inc. the answer the following questions (the applicable tax rate is 34%): 2017 2018 Sales 23,146,000 25,872,000 Depreciation 3,322,000 3,472,000 Cost of Goods Sold 7,958,000 9,414,000 Other Expenses 1,892,000 1,648,000 Interest 1,552,000 1,852,000 Cash 12,134,000 12,932,000 Accounts Receivable 16,068,000 18,854,000 Short-term Notes Payable 3,422,000 2,294,000 Long-term Debt 40,640,000 49,392,000 Net Fixed Assets 101,776,000 108,546,000 Accounts Payable 8,768,000 9,288,000 Inventory 28,566,000 30,576,000 Dividends 2,822,000 3,236,000 Draw up a statement of comprehensive income and statement of...
Use the following information to answer the questions below. CATERPILLAR INC. Statement of Income for a...
Use the following information to answer the questions below. CATERPILLAR INC. Statement of Income for a Recent Year Total sales and revenues ...................................................................................... $55,184,000 Less: Cost of products sold ................................................................................... $40,391,000 Gross profit .......................................................................................,.................... $ 14,793,000 Less: Operating costs : Selling, general, and administrative expenses ................................................ $ 5,697,000 Research and development expenses ............................................................ $2,135,000 Other operating expenses ............................................................................... $1,633,000 Total operating costs ............................................................................................. $ 9,465,000 Operating profit ..................................................................................................... $ 5,328,000 Less: Other expenses ............................................................................................ 245,000 Consolidated profit before taxes .............................................................................
Use the following information to answer the questions below. CATERPILLAR INC. Statement of Income for a...
Use the following information to answer the questions below. CATERPILLAR INC. Statement of Income for a Recent Year Total sales and revenues ...................................................................................... $55,184,000 Less: Cost of products sold ................................................................................... $40,391,000 Gross profit .......................................................................................,.................... $ 14,793,000 Less: Operating costs : Selling, general, and administrative expenses ................................................ $ 5,697,000 Research and development expenses ............................................................ $2,135,000 Other operating expenses ............................................................................... $1,633,000 Total operating costs ............................................................................................. $ 9,465,000 Operating profit ..................................................................................................... $ 5,328,000 Less: Other expenses ............................................................................................ 245,000 Consolidated profit before taxes .............................................................................
Use the information given below to answer Questions 10 - 15. Robin Industries, Inc., [RI] manufactures...
Use the information given below to answer Questions 10 - 15. Robin Industries, Inc., [RI] manufactures and sells electronic solid fuel powered vehicles popularly known as BatKars [BK]. All units are sold with under a two-year warranty contract with a commitment to replace defective parts and provide the necessary labor services for such repair . During 2018 the corporation sold 6,000 BKs for cash at a unit price of $4,000. Based on past experience, the two-year warranty contracts are estimated...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT