XYZ Inc., a well-known manufacturer of inflatable boats is considering a new project, a thickened inflatable boat.
Question:
XYZ Inc., a well-known manufacturer of inflatable boats is considering a new project, a thickened inflatable boat. Thickened boat is of higher quality and double the price of the normal inflatable boat. The project will require $1,500,000 investment in equipment. The project will also require $218,000 additional inventory, $39,000 additional accounts receivable and $165,000 of short term debt. The equipment will be depreciated straight-line to zero over the life of the project. Over five years of the project, Tembaga has confirmed the following bid from the State National Disaster Agency.
YEAR | Quantity | Price per unit |
1 | 2000 | $600 |
2 | 2500 | $650 |
3 | 3000 | $700 |
4 | 3500 | $750 |
5 | 4000 | $800 |
The following assumptions were prepared by the finance unit in projecting the cash flows for the new project.
- Cost of goods sold includes a fixed cost of $50,000 per year and variable cost is expected to be 60 percent of the company sales. Fixed Cost is expected to increase at the inflation rate of 3 percent per year. The initial investment in working capital is assumed to be fully recovered at the end of the project.
- If Tembaga proceeds with the new project, it will utilise a plant that the company already owns. The plant is fully depreciated, however, currently Tembaga is receiving $250,000 before tax rental income each year from Perak Inc. Tembaga will no longer receive the rental income should the board decide to take the project.
- In five years, the equipment can be sold for about 20 percent of its acquisition cost.
- Tembaga is in the 25 percent tax bracket and the project cost of equity is 8 percent
1. Should XYZ proceed with the project? 9show the calculation)
2. Prepare NPV profile for this company(XYZ) and analyse the graph.