Q-Search in Document . Home 2+ Share A Insert Design Layout References Calibri (Body) 12 AA A B IV.abe X2 x A A Mailings A Review View E = 33 = Documents Acrobat Picture Format = 2+ 1 AaBbCcDdEe $. Paste Aa Bbccdee AaBbCcDc AabCcDdE: AaBbc AabhCeDdEx No Spacing Heading 1 Heading 2 Tile Subtitle Normal Styles Pane Arnold Inc. is considering a proposal to manufacture high-end protein bars used as food supplements by body builders. The project requires use of an existing warehouse, which the firm acquired three years ago for $1 million and which it currently rents out for $132,000. Rental rates are not expected to change going forward. In addition to using the warehouse, the project requires an upfront investment into machines and other equipment of $1.3 million. This investment can be fully depreciated straight-line over the next 10 years for tax purposes. However, Arnold Inc. expects to terminate the project at the end of eight years and to sell the machines and equipment for $544,000. Finally, the project requires an initial investment into networking capital equal to 10 percent of predicted first-year sales. Subsequently, net working capital is 10 percent of the predicted sales over the following year. Sales of protein bars are expected to be $4.8 million in the first year and to stay constant for eight years. Total manufacturing costs and operating expenses (excluding depreciation) are 80 percent of sales, and profits are taxed at 30 percent. a. What are the free cash flows of the project? b. If the cost of capital is 15%, what is the NPV of the project? a. What are the free cash flows of the project? The FCF for year is $ - 1.780 million. (Round to three decimal places.) The FCF for years 1-7 is $.6186 million. (Round to three decimal places.) The FCF for year 8 is $ million. (Round to three decimal places.) Page 1 of 1 O words English (United States) E E E - + 245% Q-Search in Document . Home Review View 2+ Share Document4 Acrobat + 1 Insert Design Layout References Calibri (Body) 12 -A A- A B IV . obe X2 X A A A Mailings A = AaBbc DdEe Paste = = = AaBaccDdte AaBbCcDc AabCcDdE: AaBb No Spacing Heading 1 Heading 2 AabhccDE Subtitle Norral Styles Pane Amold Inc. is considering a proposal to manufacture high-end protein bars used as food supplements by body builders. The project requires use of an existing warehouse, which the firm acquired three years ago for $1 milion and which it currently rents out for $132.000. Rental rates are not expected to change going forward. In addition to using the warehouse, the project requires an upfront investment into machines and other equipment of $1.3 miliar. This investment can be fully depreciated straight-in wwer the next 10 years for tax purposes. However, Arnold Inc. expects to terminate the project at the end of eight years and to sell the machines and equipment for S544,000. Finally, the project requires an initial investment into nel working capital equal to 10 percent of predicted first-year sales. Subsequently, networking capitalis 10 percent of the predicted sales over the following year. Sales of protein bars are expected to be $4.8 milion in the first year and to stay constant for eight years. Total manufacturing costs and operating expenses (excluding depreciation) arn B3 percent of sales and pronts are taxed at 30 percent. a. What are the free cash flows of the project? b. it the cost of capital is 15%, what is the NPV of the project? a. What are the free cash flows of the project? The FCF for year is $ - 1.780 million. Round to three decimal places.) The FCF for years 1-7 is 5.6186 million (Round to three decimal places.) The FCF for year is s milion (Round to three decimal places) Page 1 of 1 0 words English (United States) E = - + 200%