Year 1. Tubby Toys is considering investing in a new machine for $10m that allows it...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Year 1. Tubby Toys is considering investing in a new machine for $10m that allows it to produce a new line of rubber ducks. It estimates that this new line will generate sales of $7m and operating costs of $4m. It thinks that the machine will work for 5 years and can be sold for $2m after that. a. If the tax rate is 35% and the company's required rate of return is 12%, what is the NPV of the project? b. After the initial proposal, Tubby Toys' managers realized that in order for sustain the project, they need to make an investment in working capital of $1m in the same year that they purchase the machine. This level of working capital will stay the same in subsequent years. This investment in working capital will be recovered when they sell the machine. What will the new NPV be? Answer: a. $182,842; b. -$249,731 Part a. Capital Investment (1) Working Capital Change in Working Capital (WC - WC1-1) (2) Operating Cash Flow Revenue Costs Depreciation Pre-tax Income (Revenue - Costs - Depreciation) Taxes (35% pretax income) After-tax Income (Pre-tax income - Taxes) OCF (added Depreciation) (3) Total Cash Flow (1+2+3) Present Values of Cash Flows NPV (sum of all Present Values) 0 1 2 3 4 5 Year 1. Tubby Toys is considering investing in a new machine for $10m that allows it to produce a new line of rubber ducks. It estimates that this new line will generate sales of $7m and operating costs of $4m. It thinks that the machine will work for 5 years and can be sold for $2m after that. a. If the tax rate is 35% and the company's required rate of return is 12%, what is the NPV of the project? b. After the initial proposal, Tubby Toys' managers realized that in order for sustain the project, they need to make an investment in working capital of $1m in the same year that they purchase the machine. This level of working capital will stay the same in subsequent years. This investment in working capital will be recovered when they sell the machine. What will the new NPV be? Answer: a. $182,842; b. -$249,731 Part a. Capital Investment (1) Working Capital Change in Working Capital (WC - WC1-1) (2) Operating Cash Flow Revenue Costs Depreciation Pre-tax Income (Revenue - Costs - Depreciation) Taxes (35% pretax income) After-tax Income (Pre-tax income - Taxes) OCF (added Depreciation) (3) Total Cash Flow (1+2+3) Present Values of Cash Flows NPV (sum of all Present Values) 0 1 2 3 4 5
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
Which of the following quadratic equations is in standard form? (a) x 2 7x = 5 (b) 9 = x (c) (x + 5)(x - 4) = 0 (d) 0 = 5x - 6x - 1
-
Russia has recently started a push for stronger smoking regulations, much like those in Western countries, concerning cigarette advertising, smoking in public places, and so on. The webfile named...
-
Imagine you are going on holiday to USA for seven days. You will make a seven- day itinerary for the holiday trip in USA. In the seven days itinerary you must visit the following: One national park...
-
At the beginning of 2016, John Cornell decided to quit his job as a construction company ey supervisor and formed his own residential housing construction company. When he resigned, he had a contract...
-
The cash register tape for Kelly Kapoor Industries reported sales of $6,891.50. Record the journal entry that would be necessary for each of the following situations. (a) Cash to be accounted for...
-
Why is the( Proportion of Sales Revenue by Product) relevent
-
During a domestic quarrel a wife continually taunted her husband by degrading him and telling him he was a "lousy lover" and that she wanted to be rid of him. When the husband tried to persuade her...
-
Describe the process of genomic imprinting and discuss how disruptions in imprinting patterns can lead to disorders such as Prader-Willi syndrome or Angelman syndrome.
-
The following transactions occurred during March 2024 for the Right Corporation. The company operates a wholesale warehouse. 1. Issued 34,000 shares of no-par common stock in exchange for $340,000 in...
-
Stormy Camping Supply sells tents. The company has the following income statement. Sales ($1,000 per unit) $200,000 Less Cost of Goods sold ($475 per unit) 95,000 Gross margin 105,000 Less Operating...
-
In Module 2, we discussed how accounting-based balance sheets don't represent the true value of a company. We discussed Facebook's balance sheet based on book values... Facebook Balance Sheet ASSETS...
-
Take-Home Exercise #5 Use the GPVC.accdb database to develop the following queries. Make sure to view the SQL version of your QBE query to become familiar with SQL for your upcoming exam....
-
At December 31, 2020, Russia Inc. has outstanding the following shares: 5,000, $ 3.20, no par value preferred shares with a carrying value of $ 200,000, and 40,000 no par value common shares with a...
-
Could the owner of a business prepare a statement of financial position on 9 December or 23 June or today?
-
Objections to monopolies do not include which of the following? a. They reduce output below the efficient level of output that would be produced in perfect competition. b. They reduce the price below...
-
If regulators set a price according to marginal cost pricing, the firm will a. earn positive economic profits. b. make zero economic profits. c. suffer an economic loss. d. earn the same level of...
-
What is the objective of antitrust policy?
Study smarter with the SolutionInn App