In: Accounting
PT Sepatu Top is now a leading producer of shoes in the Sumatera region. The management of PT Sepatu Top is now analyzing the investments in a machine to produce specialized football shoes. The specialized football shoes would be manufactured in a building owned by the firm. The building and the land can be sold for Rp 8.000.000.000,- after taxes.
Suppose that you were the CFO of PT Sepatu Top and working on an analysis of the proposed new product. You outline the following assumptions: The cost of the machine is Rp3.000.000.000,- and it is expected to last five years. At the end of five years, the machine will be sold at a price estimated to be Rp 200.000.000,- The specialized football shoes would be produced in the next five consecutive years as follows: 10.000 units, 12.000 units, 15.000 units, 10.000 units, and 7.000 units. The price of the specialized football shoes in the first year will be Rp 800.000,- and is expected to increase at 4 percent per year.
Because of the rapid increase price of the raw materials, the management expects that the production cash outflows will be increased at 12 percent per year. First-year production costs will be Rp 450.000,- per unit. The management of PT Sepatu Top determines that initial investment (at Year 0) in net working capital of Rp 1.000.000.000,- is required. Subsequently, net working capital at the end of each year will be equal to 10 percent of sales for that year. In the final year of the project, net working capital will decline to zero as the project is wound down. PT Sepatu Top applies the straight line depreciation method.
The appropriate incremental corporate tax rate in the specialized football shoe project is 28 percent. According to Badan Pusat Statistik, the annual inflation rate is expected at 8 percent per annum.
Required:
Evaluate the proposal of PT Sepatu Top in producing specialized football shoes! Your analysis MUST include NPV calculations, as well as the necessary assumptions and brief explanation. Any UNCLEAR calculation will result in ZERO marks.
PT Sepatu Top Evaluation of proposal for Specialised Football Shoes |
|||||||
Particulars | Year 0 | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | |
Cost of Investment | |||||||
Machinery | (3,000,000) | ||||||
Land And Building | - | - | - | - | - | - | |
Working Capital | (1,000,000) | (800,000) | (998,400) | (1,297,920) | (899,891) | 4,996,211 | |
Production ( Units) | 10,000 | 12,000 | 15,000 | 10,000 | 7,000 | ||
Selling Price / Unit | 800 | 832 | 865 | 900 | 936 | ||
Sales | 8,000,000 | 9,984,000 | 12,979,200 | 8,998,912 | 6,551,208 | ||
Less : | |||||||
Production Cost / Unit | 450 | 504 | 564 | 632 | 708 | ||
Production Cost | 4,500,000 | 6,048,000 | 8,467,200 | 6,322,176 | 4,956,586 | ||
Gross Profit | 3,500,000 | 3,936,000 | 4,512,000 | 2,676,736 | 1,594,622 | ||
Less : | Depreciation | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | |
Profit Before Tax | 3,300,000 | 3,736,000 | 4,312,000 | 2,476,736 | 1,394,622 | ||
Less : | Tax @ 28% | 924,000 | 1,046,080 | 1,207,360 | 693,486 | 390,494 | |
Profit After Tax | 2,376,000 | 2,689,920 | 3,104,640 | 1,783,250 | 1,004,128 | ||
Add : | Depreciation | 200,000 | 200,000 | 200,000 | 200,000 | 200,000 | |
Add: | Sale Procceds of : | ||||||
Machinery | 2,000,000 | ||||||
Land and Building | 8,000,000 | ||||||
Cash Flow After Tax | (4,000,000) | 1,776,000 | 1,891,520 | 2,006,720 | 1,083,359 | 16,200,339 | |
PVF @ 8% | 1 | 0.9259 | 0.8573 | 0.7938 | 0.7350 | 0.6806 | |
Discounted Cash Flow | (4,000,000) | 1,644,444 | 1,621,674 | 1,592,999 | 796,301 | 11,025,679 | |
Net Present Value of Discounted Cash Flow | 12,681,097 | ||||||
In given projections, the proposal can be carried forward considering postive discounted cash flow. | |||||||
Related SolutionsThe Indica Company Indica originally established in 1962 to make toys is now a leading producer...The Indica Company Indica originally established in 1962 to make
toys is now a leading producer of curios and toys. In 1990 the
company introduced ‘high flite’ its first line of high-performance
balls. The Indica management has sought opportunities in whatever
businesses seem to have some potential for cashflow. In 1999
Mahesh, VP of the Indica identified another segment of the sports
ball market that looked promising but highly competitive and served
by larger manufacturers. The market was for brightly...
The GFA Company, originally established 16 years ago to make football, is now a leading producer...The GFA Company, originally established 16 years ago
to make football, is now a leading
producer of tennis balls, baseballs, footballs, and golf balls.
Nine years ago, the company
introduced “High Flite,” its first line of high-performance golf
balls. GFA management has
sought opportunities in whatever businesses seem to have some
potential for cash flow. Recently
Mr. Dawadawa, vice president of the GFA Company, identified another
segment of the sports
ball market that looked promising and that he felt was...
The GFA Company, originally established 16 years ago to make footballs, is now a leading producer...The GFA Company, originally established 16 years ago
to make footballs, is now a leading producer of tennis balls,
baseballs, footballs, and golf balls. Nine years ago, the company
introduced “High Flite,” its first line of high-performance golf
balls. GFA management has sought opportunities in whatever
businesses seem to have some potential for cash flow. Recently Mr
Dawadawa, vice president of the GFA Company, identified another
segment of the sports ball market that looked promising and that he
felt was...
The GFA Company, originally established 16 years ago to make footballs, is now a leading producer...
The GFA Company, originally established 16 years ago to make
footballs, is now a leading producer of tennis balls, baseballs,
footballs, and golf balls. Nine years ago, the company introduced
“High Flite,” its first line of high-performance golf balls. GFA
management has sought opportunities in whatever businesses seem to
have some potential for cash flow. Recently Mr Dawadawa, vice
president of the GFA Company, identified another segment of the
sports ball market that looked promising and that he felt was...
The GFA Company, originally established 16 years ago to make football, is now a leading producer...The GFA Company, originally established
16 years ago to make football, is now a leading producer of tennis
balls, baseballs, footballs, and golf balls. Nine years ago, the
company introduced “High Flite,” its first line of high-performance
golf balls. GFA management has sought opportunities in whatever
businesses seem to have some potential for cash flow. Recently Mr.
Dawadawa, vice president of the GFA Company, identified another
segment of the sports ball market that looked promising and that he
felt was...
The GFA Company, originally established 16 years ago to make football, is now a leading producer...
The GFA Company, originally established 16 years ago to make
football, is now a leading producer of tennis balls, baseballs,
footballs, and golf balls. Nine years ago, the company introduced
“High Flite,” its first line of high-performance golf balls. GFA
management has sought opportunities in whatever businesses seem to
have some potential for cash flow. Recently Mr. Dawadawa, vice
president of the GFA Company, identified another segment of the
sports ball market that looked promising and that he felt was...
The FIFA Company, originally established 16 years ago to make football, is now a leading producer...The FIFA Company, originally established 16 years ago to make
football, is now a leading producer of tennis balls, baseballs,
footballs, and golf balls. Nine years ago, the company introduced
“High Flite,” its first line of high-performance golf balls. FIFA
management has sought opportunities in whatever businesses seem to
have some potential for cash flow. Recently Mr. Dawadawa, vice
president of the FIFA Company, identified another segment of the
sports ball market that looked promising and that he felt was...
The GFA Company, originally established 16 years ago to make football, is now a leading producer...The GFA Company, originally established 16 years ago to make
football, is now a leading producer of tennis balls, baseballs,
footballs, and golf balls. Nine years ago, the company introduced
“High Flite,” its first line of high-performance golf balls. GFA
management has sought opportunities in whatever businesses seem to
have some potential for cash flow. Recently Mr. Dawadawa, vice
president of the GFA Company, identified another segment of the
sports ball market that looked promising and that he felt was...
The GFA Company, originally established 16 years ago to make football, is now a leading producer...
The GFA Company, originally established 16 years ago to make
football, is now a leading producer of tennis balls, baseballs,
footballs, and golf balls. Nine years ago, the company introduced
“High Flite,” its first line of high-performance golf balls. GFA
management has sought opportunities in whatever businesses seem to
have some potential for cash flow. Recently Mr. Dawadawa, vice
president of the GFA Company, identified another segment of the
sports ball market that looked promising and that he felt was...
The FIFA Company, originally established 16 years ago to make football, is now a leading producer...The FIFA Company,
originally established 16 years ago to make football, is now a
leading producer of tennis balls, baseballs, footballs, and golf
balls. Nine years ago, the company introduced “High Flite,” its
first line of high-performance golf balls. FIFA management has
sought opportunities in whatever businesses seem to have some
potential for cash flow. Recently Mr. Dawadawa, vice president of
the FIFA Company, identified another segment of the sports ball
market that looked promising and that he felt was...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
ADVERTISEMENT
|