Central Florida Computer Company Central Florida Computer Co. (CFCC), a leading manufacturer of IBM look-alike computers,...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Central Florida Computer Company Central Florida Computer Co. (CFCC), a leading manufacturer of IBM look-alike computers, is considering the installation of a new production line to manufacture clones of IBM computers. Mike Stoltz, the newest financial analyst, is evaluating the proposal in the spring of 2000, with anticipated initial investment occurring at the end of 2000 and the first revenue arriving at the end of 2001. The proposed portion of the plant that company owns was identified last year by an outside consultant at a cost of $60,000. At the moment, a portion of this plant is vacant. The 10,500 square feet required for the assembly line represents 25 percent of the entire plant. The plant originally cost $1,450,000 12 years ago and is being depreciated over 20 years. Warehouse space currently leases for $11 per square foot per year, however the company has strict policy forbidding the renting or leasing out of any of its vacant production facilities. CFCC must spend $1,100,000 on equipment for the line, plus $10,000 in shipping and installation costs. The equipment manufacturer guarantees these expenses, so CFCC's managers are certain of these cash flows. The machines are expected to have a five-year economic life. For tax purposes, they are classified as special manufacturing tools, and hence fall into a three-year MACRS depreciation schedule. (This schedule requires percentage depreciations of 33 percent, 45 percent, 15 percent, and 7 percent for each of the first four years, respectively.) CFCC's marketing department feels that sales for the division and the salvage value of machines at the end of project's life will depend upon the state of the economy. Exhibit 1 details the marketing department's sales and salvage value estimates. The marketing department expects that, given the state of economy, unit sales will be flat over the five-year life of the assembly line, but prices, and hence revenues, are expected to increase with inflation by 6 percent per year over the life of the line. The initial selling price in 2001 is expected to be $1,500 per unit. The engineering department expects that fixed costs (excluding depreciation) will be constant $70,000 per year and that variable component costs (parts assembled to manufacture the computers) and labor costs will be 45 percent of revenues. The department is virtually certain of both of these estimates. CFCC's marginal tax rate is expected to remain at 38 percent. The new assembly line will require an increase in the level of CFCC's raw material inventories, finished goods inventory, and accounts receivable. The expected increase in current assets will be somewhat offset by a corresponding increase in current liabilities. The resulting increase in net working capital will require an investment of $30,000 in 2000 prior to 2001 sales (thus the change in NWC in 2000 is -$30,000). Beginning in 2001, additional annual increases in net working capital will be required; they will vary directly with annual changes in revenue at a rate of 11.25 percent per dollar of marginal revenue. Thus, the change in NWC in 2001 will be 11.25 cents per dollar of 2002 revenue increase over the 2001 revenue level. In other words, the change in NWC in 2001 will be 11.25 percent of the difference between 2001 and 2002 revenues or 0.1125x(Revenues 2001 Revenues 2002). All of the working capital investments will be recoverable at the end of project's life. At the end of the line's operating life, the line will be closed down. CFCC expects to turn the plant square footage over to another project. The assembly line machinery, on the other hand, will be sold for its estimated salvage value. The engineers have provided the estimates of terminal value before taxes (Exhibit 1). CFCC's stock is traded on the over-the-counter market at $30 per share, with an estimated beta of 1.5. Analysts expect that the company will pay $2.1 in dividends per share in 2001; dividends have grown 9 percent annually for the past 10 years. Currently, Treasury securities yield 7 percent and the Standard and Poor's 500 Index is expected to return 12.5 percent annually for the next several years. CFCC borrows from a local bank at 11 percent. CFCC's operating committee has always maintained the company's book value capital structure at what it believes is the company's optimal or target capital structure. Exhibit 2 provides the company's current capital structure. State of Economy Recession Slow growth Strong growth EXHIBIT 1 Central Florida Computer Company Forecasts of Sales and Salvage Value Probability 0.35 0.40 0.25 Sales (Units) 300 400 500 EXHIBIT 2 Central Florida Computer Company Capital Structure Source Long-term debt Capital stock paid in Retained earnings Amount $3,500,000 1,000,000 4,000,000 QUESTIONS 1. Compute the company's current weighted average cost of capital. Salvage Value (Selling Price) $100,000 400,000 900,000 Central Florida Computer Company Central Florida Computer Co. (CFCC), a leading manufacturer of IBM look-alike computers, is considering the installation of a new production line to manufacture clones of IBM computers. Mike Stoltz, the newest financial analyst, is evaluating the proposal in the spring of 2000, with anticipated initial investment occurring at the end of 2000 and the first revenue arriving at the end of 2001. The proposed portion of the plant that company owns was identified last year by an outside consultant at a cost of $60,000. At the moment, a portion of this plant is vacant. The 10,500 square feet required for the assembly line represents 25 percent of the entire plant. The plant originally cost $1,450,000 12 years ago and is being depreciated over 20 years. Warehouse space currently leases for $11 per square foot per year, however the company has strict policy forbidding the renting or leasing out of any of its vacant production facilities. CFCC must spend $1,100,000 on equipment for the line, plus $10,000 in shipping and installation costs. The equipment manufacturer guarantees these expenses, so CFCC's managers are certain of these cash flows. The machines are expected to have a five-year economic life. For tax purposes, they are classified as special manufacturing tools, and hence fall into a three-year MACRS depreciation schedule. (This schedule requires percentage depreciations of 33 percent, 45 percent, 15 percent, and 7 percent for each of the first four years, respectively.) CFCC's marketing department feels that sales for the division and the salvage value of machines at the end of project's life will depend upon the state of the economy. Exhibit 1 details the marketing department's sales and salvage value estimates. The marketing department expects that, given the state of economy, unit sales will be flat over the five-year life of the assembly line, but prices, and hence revenues, are expected to increase with inflation by 6 percent per year over the life of the line. The initial selling price in 2001 is expected to be $1,500 per unit. The engineering department expects that fixed costs (excluding depreciation) will be constant $70,000 per year and that variable component costs (parts assembled to manufacture the computers) and labor costs will be 45 percent of revenues. The department is virtually certain of both of these estimates. CFCC's marginal tax rate is expected to remain at 38 percent. The new assembly line will require an increase in the level of CFCC's raw material inventories, finished goods inventory, and accounts receivable. The expected increase in current assets will be somewhat offset by a corresponding increase in current liabilities. The resulting increase in net working capital will require an investment of $30,000 in 2000 prior to 2001 sales (thus the change in NWC in 2000 is -$30,000). Beginning in 2001, additional annual increases in net working capital will be required; they will vary directly with annual changes in revenue at a rate of 11.25 percent per dollar of marginal revenue. Thus, the change in NWC in 2001 will be 11.25 cents per dollar of 2002 revenue increase over the 2001 revenue level. In other words, the change in NWC in 2001 will be 11.25 percent of the difference between 2001 and 2002 revenues or 0.1125x(Revenues 2001 Revenues 2002). All of the working capital investments will be recoverable at the end of project's life. At the end of the line's operating life, the line will be closed down. CFCC expects to turn the plant square footage over to another project. The assembly line machinery, on the other hand, will be sold for its estimated salvage value. The engineers have provided the estimates of terminal value before taxes (Exhibit 1). CFCC's stock is traded on the over-the-counter market at $30 per share, with an estimated beta of 1.5. Analysts expect that the company will pay $2.1 in dividends per share in 2001; dividends have grown 9 percent annually for the past 10 years. Currently, Treasury securities yield 7 percent and the Standard and Poor's 500 Index is expected to return 12.5 percent annually for the next several years. CFCC borrows from a local bank at 11 percent. CFCC's operating committee has always maintained the company's book value capital structure at what it believes is the company's optimal or target capital structure. Exhibit 2 provides the company's current capital structure. State of Economy Recession Slow growth Strong growth EXHIBIT 1 Central Florida Computer Company Forecasts of Sales and Salvage Value Probability 0.35 0.40 0.25 Sales (Units) 300 400 500 EXHIBIT 2 Central Florida Computer Company Capital Structure Source Long-term debt Capital stock paid in Retained earnings Amount $3,500,000 1,000,000 4,000,000 QUESTIONS 1. Compute the company's current weighted average cost of capital. Salvage Value (Selling Price) $100,000 400,000 900,000
Expert Answer:
Related Book For
Statistics Data Analysis And Decision Modeling
ISBN: 9780132744287
5th Edition
Authors: James R. Evans
Posted Date:
Students also viewed these accounting questions
-
A Florida orange grower is considering the installation of a heating system to protect his crop in the event of frost during the coming winter. What would be the rows and columns of a payoff table...
-
A trucking firm is considering the installation of a new, low-restriction engine air filter for its long-haul trucks, but doesnt want to make the switch unless the new filter can be shown to improve...
-
The City of Springfield is considering the installation of downtown parking meters. Use the Coase Theorem to discuss the steps that should be taken to make the program a success.
-
XYZ Co. It is currently trading at $5 per share and has announced a $0.50 per share dividend payable next year. Using historical information, one analyst estimates XYZ Co.'s dividend growth rate is...
-
Target Company's most recent contribution format income statement is presented below: Sales.....................................................$75,000 Variable...
-
In Problems 7586, perform the indicated operations and simplify the result. Leave your answer in factored form. 4(x + 2) - 3 3(x + 2)1
-
Read the blog post We Will Never See Anything Like It Again: Movements in Real GDP during the Covid19 Recession at...
-
Prior Company buys merchandise on account from Wood Company. The selling price of the goods is $900 and the cost of the goods sold is $630. Both companies use perpetual inventory systems. Journalize...
-
8. Money and Foreign exchange markets in Frankfurt and NY are very efficient and reflect the following information Spot Ex rate 1-yr TB rate a) $0.9000/Euro London 6.5% Unknown NY $0.9000/Euro 3.20%...
-
A system offers four service classes A, B, C and D, which differ in price tag and have a distinctive public method doA(), doB(), doC(), and doD(), respectively. These classes do share an identical...
-
Consider the follow function: f (x) = 2 - x + In(x) Compute integral using n = {2, 5, 10, 20} integrals Make a loglog plot of error vs. step-size Write code for multiple applications of Simpson's...
-
In a debate, Eds best criticism of utilitarianism is that it a. encourages unethical behavior. b. fosters conformance with societys standards. c. mandates acting in an employers best interests. d....
-
Is a constitutional right to privacy express or implied?
-
Downloading music onto a computer is not copyright infringement, even if it is done without authorization. (True/False)
-
Sales Track, Inc., creates, makes, and sells inventory control software for businesses. Generally, copyright protection extends to a. no parts of the software. b. the look and feel of the software....
-
Federal courts may refuse to enforce a state or federal statute that violates the U.S. Constitution.(True/False)
-
If an inheritance is compounded annually at 11% and reaches a total of $100,000 after 21 years, what would the starting amount of the investment be?
-
You've been asked to take over leadership of a group of paralegals that once had a reputation for being a tight-knit, supportive team, but you quickly figure out that this team is in danger of...
-
Construct crosstabulations of Gender versus Carrier and Type versus Usage in the Excel file Cell Phone Survey. What might you conclude from this analysis?
-
In both the plant location and fixed-cost models presented in this chapter, we used linking constraints that established a relationship between the binary variables and other continuous variables in...
-
Your neighbors son or daughter is starting to look at college choices and he has asked you to help make a good choice. You have suggested that a scoring model would be useful in helping to narrow...
-
If the 146 customer visits is used to estimate the number of appliance department visits at the larger store population, what are the lower and upper limits of this estimate?
-
What proportion of the 26,280 individuals are in each of the five categories?
-
What are the percentages of observations in each of the five job satisfaction categories?
Study smarter with the SolutionInn App