Question

In: Finance

B&B Technologies is considering expanding its operations to include production and sales of high capacity storage...

B&B Technologies is considering expanding its operations to include production and sales of high capacity storage devices. The assistant to the CFO has collected a lot of information which is described below. Unfortunately, some of the information may be of questionable relevance, but that is for you to decide. You have asked to present a net present value based analysis to help management decide on the desirability of getting into the storage device business. The company owns a vacant building near its current manufacturing facility; this building could be used for the expansion, or it could be leased to an interested customer and generate a lease revenue of $250,000, starting this year. The firm could increase the lease charge by 5% every year. The company has some unused equipment that has a book value of $40,000 zero and a market value of $30,000. This equipment could either be sold or be modified to produce storage devices; the modification would cost $10,000. The old equipment and modification costs would be depreciated straight-line over five years. Producing storage devices would also require the purchase of new equipment costing $900,000. For purposes of depreciation, the new equipment would be in the 7-year MACRS class. This equipment would have a useful life of six years, at the end of which it would have a scrap value of 10% of the purchase price. Producing storage devices would require an ongoing investment in working capital. Net working capital is expected to be 10% of expected sales for the coming year and would vary with sales, but remain at 10% of expected sales for the coming year. All working capital would be recovered at the end of the six-year life of the investment. The production facility is expected to generate sales revenues of $1,000,000 in the first year; sales are expected to increase at 10% p.a. for three years and then decline by 5% p.a. over the last two years of the project. Operating costs are expected to be 40% of sales. The firm’s effective tax rate of 20% is expected to remain unchanged over the planning period, and the appropriate required rate of return for this investment is 8%. Tasks: 1. Estimate the net present value and the internal rate of return for this investment. 2. Now suppose the following changes occur: (i) Sales in the first year turn out to be $900,000, (ii) the CGS to sales ratio is 45%, (iii) the NWC to sales ratio is 15%, (iv) the scrap value of the new equipment in year 6 is 5% of the original cost, and (v) the required rate of return is 10%. What is the net present value and the internal rate of return with all of the above changes? Should B&B Technologies get into the storage device business?

Solutions

Expert Solution

1). 7-year MACRS schedule:

Operating cash flow calculation:

NPV calculation:

NPV = 531,473.80; IRR = 20.23%

2). If all the changes are made, then:

NPV & IRR:

NPV = -40,704.10; IRR = 8.98%

The project is acceptable in part (1) when it has a positive NPV and an IRR greater than the required return. It is not acceptable in part (2) where NPV becomes negative and IRR is less than the required return.


Related Solutions

Billingham Packaging is considering expanding its production capacity by purchasing a new​ machine, the​ XC-750. The...
Billingham Packaging is considering expanding its production capacity by purchasing a new​ machine, the​ XC-750. The cost of the​ XC-750 is $2.72 million.​ Unfortunately, installing this machine will take several months and will partially disrupt production. The firm has just completed a $48,000 feasibility study to analyze the decision to buy the​ XC-750, resulting in the following​ estimates: • ​ Marketing: Once the​ XC-750 is operating next​ year, the extra capacity is expected to generate $10.2 million per year in...
Billingham Packaging is considering expanding its production capacity by purchasing a new machine, the XC-750. The...
Billingham Packaging is considering expanding its production capacity by purchasing a new machine, the XC-750. The cost of the XC-750 is $2.75 million. Unfortunately, installing this machine will take several months and will partially disrupt production. The firm has just completed a $50,000 feasibility study to analyze the decision to buy the XC-750, resulting in the following estimates: ■ Marketing: Once the XC-750 is operating next year, the extra capacity is expected to generate $10 million per year in additional...
Billingham Packaging is considering expanding its production capacity by purchasing a new​ machine, the​ XC-750. The...
Billingham Packaging is considering expanding its production capacity by purchasing a new​ machine, the​ XC-750. The cost of the​ XC-750 is $ 2.69 million.​ Unfortunately, installing this machine will take several months and will partially disrupt production. The firm has just completed a $50,000 feasibility study to analyze the decision to buy the​ XC-750, resulting in the following​ estimates: •​Marketing: Once the​ XC-750 is operational next​ year, the extra capacity is expected to generate $ 10.10 million per year in...
Billingham Packaging is considering expanding its production capacity by purchasing a new​ machine, the​ XC-750. The...
Billingham Packaging is considering expanding its production capacity by purchasing a new​ machine, the​ XC-750. The cost of the​ XC-750 is $2.79 million.​ Unfortunately, installing this machine will take several months and will partially disrupt production. The firm has just completed a $47,000 feasibility study to analyze the decision to buy the​ XC-750, resulting in the following​ estimates: bullet •​Marketing: Once the​ XC-750 is operational next​ year, the extra capacity is expected to generate $10.00 million per year in additional​...
Billingham Packaging is considering expanding its production capacity by purchasing a new​ machine, the​ XC-750. The...
Billingham Packaging is considering expanding its production capacity by purchasing a new​ machine, the​ XC-750. The cost of the​ XC-750 is $2.83 million.​ Unfortunately, installing this machine will take several months and will partially disrupt production. The firm has just completed a $47,000 feasibility study to analyze the decision to buy the​ XC-750, resulting in the following​ estimates: • ​Marketing: Once the​ XC-750 is operational next​ year, the extra capacity is expected to generate $10.10 million per year in additional​...
Billingham Packaging is considering expanding its production capacity by purchasing a new​ machine, the​ XC-750. The...
Billingham Packaging is considering expanding its production capacity by purchasing a new​ machine, the​ XC-750. The cost of the​ XC-750 is $ 2.71 million.​ Unfortunately, installing this machine will take several months and will partially disrupt production. The firm has just completed a $ 45 comma 000 feasibility study to analyze the decision to buy the​ XC-750, resulting in the following​ estimates: bullet ​Marketing: Once the​ XC-750 is operational next​ year, the extra capacity is expected to generate $ 10.20...
Billingham Packaging is considering expanding its production capacity by purchasing a new​ machine, the​ XC-750. The...
Billingham Packaging is considering expanding its production capacity by purchasing a new​ machine, the​ XC-750. The cost of the​ XC-750 is $ 2.77$2.77 million.​ Unfortunately, installing this machine will take several months and will partially disrupt production. The firm has just completed a $ 49 comma 000$49,000 feasibility study to analyze the decision to buy the​ XC-750, resulting in the following​ estimates: bullet• ​Marketing: Once the​ XC-750 is operational next​ year, the extra capacity is expected to generate $ 10.00$10.00...
Billingham Packaging is considering expanding its production capacity by purchasing a new​ machine, the​ XC-750. The...
Billingham Packaging is considering expanding its production capacity by purchasing a new​ machine, the​ XC-750. The cost of the​ XC-750 is $2.79 million.​ Unfortunately, installing this machine will take several months and will partially disrupt production. The firm has just completed a $46,000 feasibility study to analyze the decision to buy the​ XC-750, resulting in the following​ estimates: •​Marketing: Once the​ XC-750 is operational next​ year, the extra capacity is expected to generate $10.05 million per year in additional​ sales,...
Billingham Packaging is considering expanding its production capacity by purchasing a new​ machine, the​ XC-750. The...
Billingham Packaging is considering expanding its production capacity by purchasing a new​ machine, the​ XC-750. The cost of the​ XC-750 is $ 2.76 million.​ Unfortunately, installing this machine will take several months and will partially disrupt production. The firm has just completed a $ 45,000 feasibility study to analyze the decision to buy the​ XC-750, resulting in the following​ estimates: bullet ​Marketing: Once the​ XC-750 is operational next​ year, the extra capacity is expected to generate $ 10.00 million per...
Billingham Packaging is considering expanding its production capacity by purchasing a new​ machine, the​ XC-750. The...
Billingham Packaging is considering expanding its production capacity by purchasing a new​ machine, the​ XC-750. The cost of the​ XC-750 is $ 2.84 million.​ Unfortunately, installing this machine will take several months and will partially disrupt production. The firm has just completed a $ 47000 feasibility study to analyze the decision to buy the​ XC-750, resulting in the following​ estimates: bullet ​Marketing: Once the​ XC-750 is operational next​ year, the extra capacity is expected to generate $ 10.00 million per...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT