Wholesome Foods Inc. (WFI), projects unit sales for its new Organic Trail Mix, as follows: Year...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Wholesome Foods Inc. (WFI), projects unit sales for its new Organic Trail Mix, as follows: Year Unit Sales 70,000 100,000 3 110,000 4 100,000 65,000 Production of the trail mix will require $5 million in net working capital to start and additional net operating working capital investments each year equal to 30 percent of the projected sales increase (in S's) for the following year. (Because sales are expected to fall in the fifth year of sales, there is no additional investment in NOWC for that year). Total fixed costs are $1,000,000 per year, variable production costs are $235 per unit, and the units are priced at $350 each. The equipment needed to begin production is $15 million. The manufacturing equipment needed to make the Trail Mix falls into class 8 for tax purposes (20 percent). Assume at the end of year 5 this equipment can be sold for its scrap value of $1 million. WFI feels its optimal capital structure is 35% debt, 55% common equity, and 10% preferred shares. According to its calculations WFI is expecting the required return on debt (before tax) to be 10%, on preferred shares 16% and on common equity 22%. Since, the company has a significant amount of capital in retained earnings they will not allocate any flotation costs to this project. WFI is in the 30 percent marginal tax bracket and this project is considered to be of average risk compared to previous investments. Note: Utilize the formula for calculating the PV of the CCA tax shield rather than the year by year calculations as it is more accurate. 3. Based on this analysis what would be your recommendation to DBP? Discuss any other factors or variables discussed in this course which could affect this decision. Could these additional factors be incorporated into the analysis? Explain. Mark Allocations Component Mark WACC 3 Initial Investment 2 Grant and Salvage Value 2 Cash flows from Sales 11 CCA Tax Shield 6 Net Working Capital 6 NPV 3 IRR 2 PI 2 Payback Period 3 Recommendation & Discussion 5 Presentation 5 Total 50 Note: Show all calculations for full marks Wholesome Foods Inc. (WFI), projects unit sales for its new Organic Trail Mix, as follows: Year Unit Sales 70,000 100,000 3 110,000 4 100,000 65,000 Production of the trail mix will require $5 million in net working capital to start and additional net operating working capital investments each year equal to 30 percent of the projected sales increase (in S's) for the following year. (Because sales are expected to fall in the fifth year of sales, there is no additional investment in NOWC for that year). Total fixed costs are $1,000,000 per year, variable production costs are $235 per unit, and the units are priced at $350 each. The equipment needed to begin production is $15 million. The manufacturing equipment needed to make the Trail Mix falls into class 8 for tax purposes (20 percent). Assume at the end of year 5 this equipment can be sold for its scrap value of $1 million. WFI feels its optimal capital structure is 35% debt, 55% common equity, and 10% preferred shares. According to its calculations WFI is expecting the required return on debt (before tax) to be 10%, on preferred shares 16% and on common equity 22%. Since, the company has a significant amount of capital in retained earnings they will not allocate any flotation costs to this project. WFI is in the 30 percent marginal tax bracket and this project is considered to be of average risk compared to previous investments. Note: Utilize the formula for calculating the PV of the CCA tax shield rather than the year by year calculations as it is more accurate. 3. Based on this analysis what would be your recommendation to DBP? Discuss any other factors or variables discussed in this course which could affect this decision. Could these additional factors be incorporated into the analysis? Explain. Mark Allocations Component Mark WACC 3 Initial Investment 2 Grant and Salvage Value 2 Cash flows from Sales 11 CCA Tax Shield 6 Net Working Capital 6 NPV 3 IRR 2 PI 2 Payback Period 3 Recommendation & Discussion 5 Presentation 5 Total 50 Note: Show all calculations for full marks
Expert Answer:
Answer rating: 100% (QA)
To calculate the net present value NPV of the project we need to calculate the cash flows for each year including the tax shield from capital cost allowance CCA and discount them to their present valu... View the full answer
Related Book For
Corporate Finance Core Principles and Applications
ISBN: 978-0077905200
3rd edition
Authors: Stephen Ross, Randolph Westerfield, Jeffrey Jaffe, Bradford
Posted Date:
Students also viewed these finance questions
-
4. A Frisbee is lodged in a tree branch 6.3mabove the ground. A rock thrown from below must be going at least 3.0m/sto dislodge the Frisbee. a) How fast must such a rock be thrown upward if it leaves...
-
Aylmer-in-You (AIY) Inc. projects unit sales for a new opera tenor emulation implant as follows: Production of the implants will require $800,000 in net working capital to start and additional net...
-
1.3 WANEFMAC7 1.3.007. Find the equation of the given linear function. \[ f(x)= \] WANEFMAC7 1.3.015. Find the slope of the given line, if it is defined. (If an answer is undefined, enter UNDEFINED.)...
-
A test of hypothesis has the following hypotheses: HO: p 0.45 HA: p > 0.45 For a sample size of 30, and a sample proportion of 0.55, a. For an = 0.025, determine the critical value. b. Calculate...
-
Positive point charges q = +8.00 μC and q' = +3.00 μC are moving relative to an observer at point p. as shown in Fig. The distance d is 0.120 m. u = 4.50 X 106 m/s. and u' = 9.00 X 106 m/s. (a)...
-
Which of the following events would be an extraordinary loss? a. Loss due to an earthquake b. Loss on the sale of equipment c. Loss on discontinued operations d. All of the above are extraordinary...
-
Doe Creek Interior Decorators issued a 120-day, 7% note for $150,000, dated February 18, 2014, to La Fleur Furniture Company on account. a. Determine the due date of the note. b. Determine the...
-
what defines consumer satisfaction? Describe why it is important to measure. Identify one way cinsumer satisfaction can be measured in a healthcare in a 9-10 powerpoint slide presentation?
-
the past few years have proved challenging for tourism industries around the world because of the COVID-19 pandemic, rising inflation and war in Eastern Europe. Future crises, such as climate change,...
-
The following table lists the components needed to assemble an end item, lead times, and quantities on hand. Item End B C D E F G H LT (week) 1 3 1 1 1 1 1 1 Amount on hand 0 7 12 22 8 29 5 0 a. If...
-
North Bank issued a one-year $2 million CD at 6 percent and is planning to fund a loan in British pounds at 8 percent for a 2 percent expected spread. The spot rate of U.S. dollars for British pounds...
-
On July 1 , Scene Co . borrowed $ 1 5 , 0 0 0 cash from First Bank by signing a 3 0 - day, 5 % interest - bearing note. Scene will record this entry with a credit to Notes Payable in the amount?
-
Include some quantitative or qualitative accomplishments for the position of a case manager.
-
Consider the following figure in the horizonal plane (ie no gravity). Assume "small" motion - that is, you can assume that the angle the rocker arm rotates remains small, 0 = 0 is when the rocker arm...
-
Ethanol is used to precipitate nucleic acids in the ratio 2:1 (EtOH:water). Isopropanol is used at a 1:1 ratio. Not as much isopropanol is needed than ethanol to achieve the same outcome. Why is...
-
All of the following assets can be depreciated, except: (a) A bulldozer (b) A copper mine (c) A surgical robot (d) A conveyor belt
-
A double slider-crank mechanism is shown in Fig.3.22(a). Crank 2 rotates at constant angular speed \(\omega_{2}=10 \mathrm{rad} / \mathrm{s}\). Determine the velocity and acceleration of each slider....
-
In the mechanism shown in Fig.3.21(a), the link \(O_{1} A\) rotates at \(24 \mathrm{rad} / \mathrm{s}\). Find the velocity and acceleration of point \(B\). \(O_{1} A=75 \mathrm{~mm}, A B=200...
-
Draw the acceleration diagram for the shaper mechanism shown in Fig.3.20(a). \(O B=150 \mathrm{~mm}\), \(C B=225 \mathrm{~mm}, O C=150 \mathrm{~mm}\). Find the coriolis acceleration of slider \(B\)....
Study smarter with the SolutionInn App