Parker Products manufactures a variety of household products.
The company is considering introducing a new detergent. The
company's CFO has collected the following information about the
proposed product. (Note: You may or may not need to use
all of this information, use only the information that is
relevant.)
· |
The project has an anticipated economic life of 4 years. |
· |
The company will have to purchase a new machine to produce the detergent. The machine has an up-front cost (t = 0) of $2 million. The machine will be depreciated on a straight-line basis over 4 years (that is, the company's depreciation expense will be $500,000 in each of the first four years (t = 1, 2, 3, and 4). The company anticipates that the machine will last for four years, and that after four years, its salvage value will equal zero. |
· |
If the company goes ahead with the proposed product, it will have an effect on the company's net operating working capital. At the outset, t = 0, inventory will increase by $440,000 and accounts payable will increase by $140,000. At t = 4, the net operating working capital will be recovered after the project is completed. |
· |
The detergent is expected to generate sales revenue of $2 million the first year (t = 1), $3 million the second year (t = 2), $4 million the third year (t = 3), and $4 million the final year (t = 4). Each year the operating costs (not including depreciation) are expected to equal 60 percent of sales revenue. |
· |
The company's interest expense each year will be $400,000. |
· |
The new detergent is expected to reduce the after-tax cash flows of the company's existing products by $200,000 a year (t = 1, 2, 3, and 4). |
· |
The company's overall WACC is 10 percent. However, the proposed project is riskier than the average project for Parker; the project's WACC is estimated to be 12 percent. |
· |
The company's tax rate is 40 percent. |
Estimate the project net cash flows. Make sure to put the cash
flows in order: CF0 in box 1, CF1 in Box 2, CF2 in Box 3, etc.
Round it to a whole dollar, and do not include the $ sign.
In box 6 (last one), compute the project's NPV. Round it to a whole
dollar, and do not include the $ sign.
Question 10 options:
Blank # 1 | |
Blank # 2 | |
Blank # 3 | |
Blank # 4 | |
Blank # 5 | |
Blank # 6 |
The cash flows and NPV are calculated as below :
Increase in net working capital = increase in inventory - increase in accounts payable
Operating cash flow (OCF) in each year = income after tax + depreciation
Cash flow in year 4 = OCF + recovery of net working capital
NPV is calculated using NPV function in Excel
NPV is $186,613
Parker Products manufactures a variety of household products. The company is considering introducing a new detergent....
Parker Products manufactures a variety of household products. The company is considering introducing a new detergent. The company's CFO has collected the following information about the proposed product. (Note: You may or may not need to use all of this information, use only the information that is relevant.) · The project has an anticipated economic life of 4 years. · The company will have to purchase a new machine to produce the detergent. The machine has an up-front cost (t...
Sunshine Smoothies Company (SSC) manufactures and distributes smoothies. SSC is considering the development of a new line of high-protein energy smoothies. SSC's CFO has collected the following information regarding the proposed project, which is expected to last 3 years: The project can be operated at the company's Charleston plant, which is currently vacant. The project will require that the company spend $3.8 million today (t = 0) to purchase additional equipment. This equipment is eligible for 100% bonus depreciation, so...
Quantitative Problem: Sunshine Smoothies Company (SSC) manufactures and distributes smoothies. SSC is considering the development of a new line of high-protein energy smoothies. SSC's CFO has collected the following information regarding the proposed project, which is expected to last 3 years: The project can be operated at the company's Charleston plant, which is currently vacant. The project will require that the company spend $4.9 million today (t = 0) to purchase additional equipment. This equipment is eligible for 100% bonus...
Quantitative Problem: Sunshine Smoothies Company (SSC) manufactures and distributes smoothies. SSC is considering the development of a new line of high-protein energy smoothies. SSC's CFO has collected the following information regarding the proposed project, which is expected to last 3 years: • The project can be operated at the company's Charleston plant, which is currently vacant. • The project will require that the company spend $4.1 million today (t = 0) to purchase additional equipment. For tax purposes the equipment...
Quantitative Problem: Sunshine Smoothies Company (SSC) manufactures and distributes smoothies. SSC is considering the development of a new line of high-protein energy smoothies. SSC's CFO has collected the following information regarding the proposed project, which is expected to last 3 years: • The project can be operated at the company's Charleston plant, which is currently vacant. • The project will require that the company spend $4.9 million today (t = 0) to purchase additional equipment. For tax purposes the equipment...
Quantitative Problem: Sunshine Smoothies Company (SSC) manufactures and distributes smoothies. SSC is considering the development of a new line of high-protein energy smoothies. SSC's CFO has collected the following information regarding the proposed project, which is expected to last 3 years: • The project can be operated at the company's Charleston plant, which is currently vacant. • The project will require that the company spend $4.9 million today (t = 0) to purchase additional equipment. For tax purposes the equipment...
Ve UpUn vare epairs Le S UPULUMUS. Quantitative Problem: Sunshine Smoothies Company (SSC) manufactures and distributes smoothies. SSC is considering the development of a new line of high-protein energy smoothies. SSC's CFO has collected the following information regarding the proposed project, which is expected to last 3 years: • The project can be operated at the company's Charleston plant, which is currently vacant. • The project will require that the company spend $4.1 million today (t = 0) to purchase...
Amy Cola is considering launching a new soft drink product. The beverage will be sold in a variety of different flavors and will be marketed to young children. In evaluating the proposed project, the company has the following information: The company estimates that the project will last for 4 years. The company will need to purchase new machinery that has an up-front cost of $76 million (incurred at Year 0). The machinery will be fully depreciated on a 4-year straight-line...
TexMex Food Company is considering a new salsa whose data are shown below. Under the new tax law, the equipment to be used in the project is eligible for 100% bonus depreciation, so it will be fully depreciated at t = 0. At the end of the project's life, the equipment would have zero salvage value, and no change in net operating working capital (NOWC) would be required for the project. Revenues and operating costs are expected to be constant...
A company is considering a project to enter a new line of business. The new business will require the company to purchase a new machine that will cost $930,000. These costs will be depreciated on a straight-line basis to zero over three years. At the end of three years, the company will get out of the business and will sell the machine at a market value of $70,000. Working capital of $50,000 will be required from the outset, which will...