Bauer Industries is a truck manufacturer. Management is currently evaluating a proposal to develop a new...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Bauer Industries is a truck manufacturer. Management is currently evaluating a proposal to develop a new truck model. The company decided to start targeting urban females as potential truck owners. The life of this project is estimated at 3 years. Management has calculated that the costs of building another factory line equal $50,000,000, which will be depreciated using a straight-line schedule over 10 years. The company will incur design and engineering costs of another $6,000,000 in year 0. The manufacturer expects a working capital contribution of $15,000,000 to build necessary inventory in year 0. Bauer expects to sell 5,000 trucks at a wholesale price of $60,000 in year 1. Revenue is expected to inerease by 15% year-over-year in following years. Costs of goods sold are estimated at 40% of truck sales. Selling, general and administrative expenses equal to 20% of truck sales every year. Assume the tax rate of 35% and cost of capital of 10%. Hint: do not include depreciation in years 4 through 10 in the calculation of project's NPV. A. Calculate Bauer's net income in years 1-3 A Net Income (Revenue - Costs of goods sold - Selling, general & administrative expenses - depreciation)"(1-tax rate) Nepreciation - cost of building factory line/life of factory line - $50,000,000/10 = 55,000,000 Years 2 Revenue $300,000,000 $345,000,000 $396,750,000 Costs of goods sold $120,000,000 $138,000,000 $158,700,000 SGA expenses $80,000.000 $89,000,000 $79,350,000 Depreciation $5,000,000 $5,000,000 $5,000.000 Income before tax $115,000,000 $133,000,000 $153,700,000 Taxes @ 35% $40,250,000 $46,550,000 $53,795,000 Net Income $74,750,000 sa6,450,000 $99,905,000 B. Calculate NPV of the project C. Bauer decided to continue the project. They estimate that starting year 4 the annual free cash flows are expected to grow by 3% a year indefinitely. Calculate the NPV of this project Bauer Industries is a truck manufacturer. Management is currently evaluating a proposal to develop a new truck model. The company decided to start targeting urban females as potential truck owners. The life of this project is estimated at 3 years. Management has calculated that the costs of building another factory line equal $50,000,000, which will be depreciated using a straight-line schedule over 10 years. The company will incur design and engineering costs of another $6,000,000 in year 0. The manufacturer expects a working capital contribution of $15,000,000 to build necessary inventory in year 0. Bauer expects to sell 5,000 trucks at a wholesale price of $60,000 in year 1. Revenue is expected to inerease by 15% year-over-year in following years. Costs of goods sold are estimated at 40% of truck sales. Selling, general and administrative expenses equal to 20% of truck sales every year. Assume the tax rate of 35% and cost of capital of 10%. Hint: do not include depreciation in years 4 through 10 in the calculation of project's NPV. A. Calculate Bauer's net income in years 1-3 A Net Income (Revenue - Costs of goods sold - Selling, general & administrative expenses - depreciation)"(1-tax rate) Nepreciation - cost of building factory line/life of factory line - $50,000,000/10 = 55,000,000 Years 2 Revenue $300,000,000 $345,000,000 $396,750,000 Costs of goods sold $120,000,000 $138,000,000 $158,700,000 SGA expenses $80,000.000 $89,000,000 $79,350,000 Depreciation $5,000,000 $5,000,000 $5,000.000 Income before tax $115,000,000 $133,000,000 $153,700,000 Taxes @ 35% $40,250,000 $46,550,000 $53,795,000 Net Income $74,750,000 sa6,450,000 $99,905,000 B. Calculate NPV of the project C. Bauer decided to continue the project. They estimate that starting year 4 the annual free cash flows are expected to grow by 3% a year indefinitely. Calculate the NPV of this project
Expert Answer:
Related Book For
Cornerstones of Financial and Managerial Accounting
ISBN: 978-1111879044
2nd edition
Authors: Rich, Jeff Jones, Dan Heitger, Maryanne Mowen, Don Hansen
Posted Date:
Students also viewed these finance questions
-
You work for a nuclear research laboratory that is contemplating leasing a diagnostic scanner (leasing is a common practice with expensive, high-tech equipment). The scanner costs $6,300,000, and it...
-
A nearly depreciated company truck was traded-in for a new one. The old truck cost $4,800.00 and on March 31, the end of the previous quarter, it had been depreciated $3,180.00. Straight-line...
-
A manufacturing company has purchased three assets: The truck was depreciated by the unitsofproduction method. Usage of the truck was 22,000 miles and 25,000 miles during the first two years,...
-
Read Exhibit 10.6 carefully and answer the following question: Can a free-market system be trusted to effectively address the global concern in biodiversity loss? Why or why not? Exhibit 10.6 EXHIBIT...
-
(i) For what values of will the point prediction be in the 95% prediction interval? Does this condition seem likely to hold in most applications? (ii) Verify that the condition from part (i) is...
-
Precision Builders Construction Company was incorporated by Chris Stoschek. The following activities occurred during the year: a. Received from three investors $60,000 cash and land valued at...
-
What are the main causes of expatriate failure?
-
You are asked to do a study of shelters for abused and battered women to determine the necessary capacity in your city to provide housing for most of these women. After recording data for a whole...
-
Depreciation on the company s equipment for the year is computed to be $ 1 9, 0 0 0 . The Prepaid Insurance account had a $ 8, 0 0 0 debit balance at December 3 1 before adjusting for the costs of...
-
Murphy Delivery Service completed the following transactions during December 2018: Dec. 1 Murphy Delivery Service began operations by receiving $13,000 cash and a truck with a fair value of $9,000...
-
3. Let X = (X_t; t larger or equal to 0 ) be a Poisson process with rate lamda > 0. Calculate the correlation between X_s+t and X_s for every s larger or equal to 0 and t > 0.
-
What is literature? How can we know when something we are reading rises to the level of a "literary work"? What are the features a work must have to be considered literature? Use this space to start...
-
The content of a literature review will vary depending upon your particular assignment or topic, but a literature review is generally an account of what has been published on a specific subject by...
-
Explain the definition and functions of literature. Literature tackles SIgnificant Human Experience. Literature aims to inform, instruct, and entertain Evaluate the process of literature How does...
-
Why literature? (This question is answered how you see it) Why is literature important? Why is literature considered the story of a man? Is it possible for literature to make us better people, and...
-
How can we explain these in relation to research? Related Literature Review of Related Literature Traditional review of literature Systematic review of literature
-
(a) You are the manager for the investment portfolio of a US based manufacturing firm. Your boss has recently expressed an interest in diversifying the portfolio through investing in bonds. He has...
-
A 6-lb shell moving with a velocity ?? v0k explodes at point D into three fragments which hit the vertical wall at the points indicated. Fragments A, B, and C hit the wall 0.010 s, 0.018 s, and 0.012...
-
Rising Stars Gymnastics pays its hourly employees every Saturday. The weekly payroll for hourly employees is $5,000 and the employees hours are spread evenly from Monday through Saturday. During the...
-
Fannin Company is a manufacturer of premium athletic equipment. Fannin reported the following inflows and outflows of cash during 2011. Required: 1. Prepare a properly formatted statement of cash...
-
Selected information from Small Companys financial statements follows. Required: 1. Calculate the following ratios for 2010 and 2011: (a) Gross profit margin, (b) Operating margin, (c) Net profit...
-
Consider the situation illustrated in Figure 25. 11. A positively charged particle is lifted against the uniform electric field of a negatively charged plate. Ignoring any gravitational interactions,...
-
A positively charged particle is moved from point A to point B in the electric field of the massive, stationary, positively charged object in Figure 25. 12. (a) Is the electrostatic work done on the...
-
Two metallic spheres A and B are placed on nonconducting stands. Sphere A carries a positive charge, and sphere B is electrically neutral. The two spheres are connected to each other via a wire, and...
Study smarter with the SolutionInn App