FX, Inc. is a volume manufacturer of high technology automotive mirrors (including cell link and voice...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
FX, Inc. is a volume manufacturer of high technology automotive mirrors (including cell link and voice activation). FX is looking to expand their operations to add a second product line capable of producing 1.5 Million units per year. The total estimated investment cost for the new line is $35 Million, with a salvage value of $4 Million at the end of the 6-year project life. The annual expected sales volume is shown below, in thousands of units: Year 1 730 2 850 3 925 4 5 1,100 1,200 6 1,200 Volume (x1000) The average selling price is fixed for the project life at $130 per unit. Variable costs (per unit) include $35 for materials, $20 for manufacturing, and $25 for labor. There are additional fixed operating and maintenance costs totaling $9 Million per year. The company's working capital calculations are based on a 3-month supply of raw materials and two months of combined inventory (WIP and finished goods) that it maintains to balance overall industry demand. FX has a federal tax rate of 30% and a state tax rate of 7.5%. FX uses a MARR of 15% for all economic analyses. Inflation is expected to increase the variable and fixed costs by 7.5% after the first year, increasing by 0.35% each year thereafter. The project falls under a 7-year MACRS class life. Directions Build the financial models necessary to respond to the following questions. Use standard form income and cash flow statements, supported by other tables as required. Document your answers in a report that also clearly describes your modeling process, identifies key assumptions, and justifies your modeling choices for each question. Include Excel screenshots as necessary to document your work. Submit both the report (PDF or DOC) and Excel (XLS) files. Grading is based primarily on the report contents, with the XLS only referenced to award partial credit when the correct method and/or result isn't obvious from the report. Please cite any references and data sources. Questions alternative. For this analysis, ignore inflation and currency fluctuations. A) Use the plant information above. Assume that a flexible line could be purchased for $70 Million (instead of the initial $35 Million investment) that would expand capacity to 3.5 Million units. The salvage value of this unit is $15 Million. The added volumes are normally distributed based on past automotive fluctuations (you define the specific distribution based on historical values). Assuming no financing is required, what is the new NPV distribution? Year Volume (x1000) Prob. of Project Management wants to explore another 1 0 0 2 4 5 3 500 1000 1,200 1,400 0.5 0.5 0.75 0.75 6 1,600 0.75 (Use can assume each year's probably is independent or dependent increase - your choice) B) Assume that FX, Inc. decided finance $50 Million of the $70 Million purchase price with $35 million in a new stock offering, $3 Million from the short-term loan at 12% and another $12 Million with a bond offering. The firm's current stock price is $27.50 per share. The investment bankers can offer the new offering at $23 per share. There is a 7% float cost for the stock issue. The bonds would be raised at $1,150 par value for 10 years with a market price of $1,120, and 12% annual interest payable at the end of each year. Using the weighted average cost of capital as the MARR, what is the NPV for the flexible project? Make and list any necessary assumptions (B value, etc.). FX, Inc. is a volume manufacturer of high technology automotive mirrors (including cell link and voice activation). FX is looking to expand their operations to add a second product line capable of producing 1.5 Million units per year. The total estimated investment cost for the new line is $35 Million, with a salvage value of $4 Million at the end of the 6-year project life. The annual expected sales volume is shown below, in thousands of units: Year 1 730 2 850 3 925 4 5 1,100 1,200 6 1,200 Volume (x1000) The average selling price is fixed for the project life at $130 per unit. Variable costs (per unit) include $35 for materials, $20 for manufacturing, and $25 for labor. There are additional fixed operating and maintenance costs totaling $9 Million per year. The company's working capital calculations are based on a 3-month supply of raw materials and two months of combined inventory (WIP and finished goods) that it maintains to balance overall industry demand. FX has a federal tax rate of 30% and a state tax rate of 7.5%. FX uses a MARR of 15% for all economic analyses. Inflation is expected to increase the variable and fixed costs by 7.5% after the first year, increasing by 0.35% each year thereafter. The project falls under a 7-year MACRS class life. Directions Build the financial models necessary to respond to the following questions. Use standard form income and cash flow statements, supported by other tables as required. Document your answers in a report that also clearly describes your modeling process, identifies key assumptions, and justifies your modeling choices for each question. Include Excel screenshots as necessary to document your work. Submit both the report (PDF or DOC) and Excel (XLS) files. Grading is based primarily on the report contents, with the XLS only referenced to award partial credit when the correct method and/or result isn't obvious from the report. Please cite any references and data sources. Questions alternative. For this analysis, ignore inflation and currency fluctuations. A) Use the plant information above. Assume that a flexible line could be purchased for $70 Million (instead of the initial $35 Million investment) that would expand capacity to 3.5 Million units. The salvage value of this unit is $15 Million. The added volumes are normally distributed based on past automotive fluctuations (you define the specific distribution based on historical values). Assuming no financing is required, what is the new NPV distribution? Year Volume (x1000) Prob. of Project Management wants to explore another 1 0 0 2 4 5 3 500 1000 1,200 1,400 0.5 0.5 0.75 0.75 6 1,600 0.75 (Use can assume each year's probably is independent or dependent increase - your choice) B) Assume that FX, Inc. decided finance $50 Million of the $70 Million purchase price with $35 million in a new stock offering, $3 Million from the short-term loan at 12% and another $12 Million with a bond offering. The firm's current stock price is $27.50 per share. The investment bankers can offer the new offering at $23 per share. There is a 7% float cost for the stock issue. The bonds would be raised at $1,150 par value for 10 years with a market price of $1,120, and 12% annual interest payable at the end of each year. Using the weighted average cost of capital as the MARR, what is the NPV for the flexible project? Make and list any necessary assumptions (B value, etc.).
Expert Answer:
Related Book For
International Marketing And Export Management
ISBN: 9781292016924
8th Edition
Authors: Gerald Albaum , Alexander Josiassen , Edwin Duerr
Posted Date:
Students also viewed these finance questions
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
Suppose that in a wave of pessimism, housing prices fall by 10% across the entire economy. a. Has the stock of real assets of the economy changed? b. Are individuals less wealthy? c. Can you...
-
Diana Gomez Corporation, a manufacturer of cowboy boots, provided the following information from its accounting records for the year ended December 31, 2017. Inventory at December 31, 2017 (based on...
-
Interactive Media, LLC, has three members: VC Partners, Colin Campella, and Active Graphics, LLC. On January 1, 20Y2, the three members had equity of $165,000, $40,000, and $100,000, respectively. VC...
-
A chemical laboratory was facing issues with the concentration of the sulfuric acid they prepared. The first step was to collect data on the magnitude of the problem. Of 5,186 recently supplied acid...
-
A craftsman named Chuck Synovec builds two kinds of birdhouses, one for wrens and a second for bluebirds. Each wren birdhouse takes 4 hours of labor and 4 units of lumber. Each bluebird house...
-
Corporate bonds issued by Johnson Healthcare currently yield 8 percent. a. If an investor is in the 30 percent tax bracket, what is the bonds after-tax yield? b. Municipal bonds of equal risk...
-
Jordan and Julianne Marra both work. Julianne is a part-time environmental lawyer whose W-2 provided the following information. Wages, tips, other compensation: $51,122.00 Social Security wages:...
-
Which version of Thomas King's narrative ('A short history of Indians in Canada') made the greater impact on you and why: the narrative as a short story text or as cartoon animation? Give reasons for...
-
Min, a real estate professional, is representing a client who is interested in purchasing a neighbourhood strip mall that is for sale. The client tells Min he wants to sell it in 5 years for...
-
If a bank pays 7% compounded monthly, how much should be deposited now to have $2000 : a) 5 years later Answer = $ b) 3 years later Answer = $
-
What would be a problem statement for equality for women in the workplace? explain
-
explain the three (3) hazards generally associated with hurricanes.
-
What are some strategies for diffusing tension or emotions if a debate becomes less civil or constructive?
-
Word Wizard is a publishing company with a number of different book lines. Each line has contracts with a number of different authors. The company also owns a printing operation called Quick Press....
-
on 8 For the following set of lengths 130, 170, 160, 160, 150, 190 Third quartile is: et red d out of Select one: O a. 160 a question O b. 145 O c. 175 O d. 180
-
Evaluate an exporters use of the product portfolio approach to decisions about its product line.
-
Introduction In 2010, New United Motor Manufacturing, Inc., a unique and highly successful joint venture between Americas General Motors and Japans Toyota, went out of business. NUMMI, as the...
-
Which is more influential for consumers, COI or BOI?
-
What is the payback period for the project described in Problem 4.21 if the maintenance increases by $\$ 500 /$ year (after the first year)? Data from in problem 4.21 What is the payback period for...
-
What is the payback period for the project described below? Machine investment $24,999 MARR 18% Annual benefit $5,000 Annual maintenance Life Salvage value $2,500 7 years $1,000
-
Describe the relationship between dynamic modeling, behavioral modeling, and structural modeling.
Study smarter with the SolutionInn App