Zulu Inc. is considering a proposal to manufacture high-end protein bars used as food supplements by...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Zulu 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 two years ago for $1.55 million and which it currently rents out for $165,000. 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 $1,600,000. This investment can be fully depreciated straight-line over the next 10 years for tax purposes. However, Zulu Inc. expects to terminate the project at the end of 5 years and to sell the machines and equipment for $1,010,000. Finally, the project requires an initial investment into net working capital (NWC) equal to 9% of predicted first-year sales. Subsequently, net working capital is 9% of the predicted sales over the following year. Sales of protein bars are expected to be $4,100,000 in the first year and to stay constant for five years. Total manufacturing costs and operating expenses (excluding depreciation) are 85% of sales, and profits are taxed at 21%. Assume (1) the warehouse can be rented out again for $165,000 after 5 years and (2) the NWC is fully recovered at book value after 5 years. What are the incremental free cash flows of the project? If the cost of capital is 11.5%. what is the NPV of the project? Assume a neutral rate of reinvestment for this project and calculate the MIRR. (write it with "-" and round to The initial investment, i.e.: the free cash flow in year 0 is equal: $ the nearest whole number) The free cash flow in year 2 is equal: $ The free cash flow in year 5 is equal: $ The NPV of the project is equal: $ The MIRR of the project is equal: (round to the nearest whole number) (round to the nearest whole number) (round to the nearest whole number) % (round 1 digit after decimal point) Assume Zulu Inc. is acquired by Canadian fund which reports in Canadian dollars (CAD). The fund worries about exchange rate risk and is going to hedge this investment. Suppose that the spot exchange rate is USD/CAD 1.2100 (i.e.: how much CAD is per 1.00 USD). Selected benchmark bond yields are as follows: 1 Year 2 Year 0.14% 0.33% 3 Year 0.31% 0.52% 5 Year USD 0.04% 0.81% CAD 0.20% 0.93% To find an estimate of the four-year yield, calculate the average of the three- and five-year yields. The MIRR of the project is equal: % (round 1 digit after decimal point) Assume Zulu Inc. is acquired by Canadian fund which reports in Canadian dollars (CAD). The fund worries about exchange rate risk and is going to hedge this investment. Suppose that the spot exchange rate is USD/CAD 1.2100 (i.e.: how much CAD is per 1.00 USD). Selected benchmark bond yields are as follows: 1 Year 2 Year USD CAD 3 Year 0.04% 0.14% 0.20% 0.33 % 0.93% To find an estimate of the four-year yield, calculate the average of the three- and five-year yields. Based on these yields, what forward exchange rates are consistent with no arbitrage? Calculate forward exchange rates USD/CAD as the interest rate parity model works. Next, calculate the NPV and the IRR of this investment in Canadian dollars. Assume the same cost of the capital. 0.31% 0.52% 5 Year Forward exchange rate USD/CAD in year 1 is equal: decimal point) Forward exchange rate USD/CAD in year 5 is equal: decimal point) The NPV of the project (in Canadian dollars) is equal: CAD The IRR of the project (in Canadian dollars) is equal: 0.81 % CAD per 1.00 USD (round 4 digits after CAD per 1.00 USD (round 4 digits after (round to the nearest whole number) % (round 1 digit after decimal point) Zulu 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 two years ago for $1.55 million and which it currently rents out for $165,000. 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 $1,600,000. This investment can be fully depreciated straight-line over the next 10 years for tax purposes. However, Zulu Inc. expects to terminate the project at the end of 5 years and to sell the machines and equipment for $1,010,000. Finally, the project requires an initial investment into net working capital (NWC) equal to 9% of predicted first-year sales. Subsequently, net working capital is 9% of the predicted sales over the following year. Sales of protein bars are expected to be $4,100,000 in the first year and to stay constant for five years. Total manufacturing costs and operating expenses (excluding depreciation) are 85% of sales, and profits are taxed at 21%. Assume (1) the warehouse can be rented out again for $165,000 after 5 years and (2) the NWC is fully recovered at book value after 5 years. What are the incremental free cash flows of the project? If the cost of capital is 11.5%. what is the NPV of the project? Assume a neutral rate of reinvestment for this project and calculate the MIRR. (write it with "-" and round to The initial investment, i.e.: the free cash flow in year 0 is equal: $ the nearest whole number) The free cash flow in year 2 is equal: $ The free cash flow in year 5 is equal: $ The NPV of the project is equal: $ The MIRR of the project is equal: (round to the nearest whole number) (round to the nearest whole number) (round to the nearest whole number) % (round 1 digit after decimal point) Assume Zulu Inc. is acquired by Canadian fund which reports in Canadian dollars (CAD). The fund worries about exchange rate risk and is going to hedge this investment. Suppose that the spot exchange rate is USD/CAD 1.2100 (i.e.: how much CAD is per 1.00 USD). Selected benchmark bond yields are as follows: 1 Year 2 Year 0.14% 0.33% 3 Year 0.31% 0.52% 5 Year USD 0.04% 0.81% CAD 0.20% 0.93% To find an estimate of the four-year yield, calculate the average of the three- and five-year yields. The MIRR of the project is equal: % (round 1 digit after decimal point) Assume Zulu Inc. is acquired by Canadian fund which reports in Canadian dollars (CAD). The fund worries about exchange rate risk and is going to hedge this investment. Suppose that the spot exchange rate is USD/CAD 1.2100 (i.e.: how much CAD is per 1.00 USD). Selected benchmark bond yields are as follows: 1 Year 2 Year USD CAD 3 Year 0.04% 0.14% 0.20% 0.33 % 0.93% To find an estimate of the four-year yield, calculate the average of the three- and five-year yields. Based on these yields, what forward exchange rates are consistent with no arbitrage? Calculate forward exchange rates USD/CAD as the interest rate parity model works. Next, calculate the NPV and the IRR of this investment in Canadian dollars. Assume the same cost of the capital. 0.31% 0.52% 5 Year Forward exchange rate USD/CAD in year 1 is equal: decimal point) Forward exchange rate USD/CAD in year 5 is equal: decimal point) The NPV of the project (in Canadian dollars) is equal: CAD The IRR of the project (in Canadian dollars) is equal: 0.81 % CAD per 1.00 USD (round 4 digits after CAD per 1.00 USD (round 4 digits after (round to the nearest whole number) % (round 1 digit after decimal point)
Expert Answer:
Answer rating: 100% (QA)
Incremental free cash flows of the project Year 0 2685000 Year 1 360000 Year 2 360000 Year 3 360000 ... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
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...
-
United Pigpen is considering a proposal to manufacture high-protein hog feed. The project would make use of an existing warehouse, which is currently rented out to a neighboring firm. The next years...
-
Farmers Choice is considering a proposal to manufacture high-protein pig feed. The project would make use of an existing warehouse, which is currently rented out to a neighboring firm. The next years...
-
It is clear that Jaguar practices responsibility toward the environment. Using your knowledge gained from this Jaguar case study and further research, provide five (5) examples of how Jaguar is...
-
Miller Inc. has sales of $1,000,000, and the break-even point in sales dollars is $800,000. Determine the companys margin of safety.
-
Consider the system Determine if the system is controllable and observable. Compute the transfer function from u(t) to y(t). x(t) 0 = [ _ _ _!]x(1) + [9] (1). u(t), -5-8 y(t) = [10]x(t).
-
You are faced with making a decision on a large capital investment proposal. The capital investment amount is $\$ 640,000$. Estimated annual revenue at the end of each year in the eight-year study...
-
Universal Chemical Company uses oil to produce two types of plastic products, P1 and P2. Universal budgeted 30,300 barrels of oil for purchase in April for $68 per barrel. Direct labor budgeted in...
-
Analyzing the stock fundamentals of a company. I have calculated forward P/E ratios for this company. What is the impact on the P/E ratio? Include a brief explanation for each of your answers.
-
The following data were extracted from the 2018 financial statements of New Way Automotive Corporation. This company operates automobile and commercial vehicle dealerships in many countries. The...
-
You are taking a car loan of 100000, for 5 years and monthly payment of 1648, the interest rate is 10.48%, and a final payment of 35000 at the end of the loan. -Calculate all that necessary to help...
-
The Levi Company issued $82,000 of 12% bonds on January 1 of the current year at face value. The bonds pay interest semiannually on June 30 and December 31. The bonds are dated January 1, and mature...
-
4. Assume the following information for a given municipal step-up bond: Par = $5000 Maturity = 23 years Current price = $4,274.20 Assigned interest rates: Years 1-4: 1.18% Years 5-11: 2.03% Years...
-
Consider the financial-market imperfection model with asymmetric information. The firm needs one unit of capital to start a project that will produce y distributed uniformly over [0,2]. The firm owns...
-
In a three-period economy, there is a group of risk-neutral investors and a firm that has an opportunity to take on a project. At t = -1, the firm's type, either High or Low, is revealed to the...
-
11.13 Find m(H3O+) in a 0.10 mol/kg solution of NaCHO in water at 25C, given that Ka == 1.75 x 10-5 mol/kg for HC2H3O2 at 25C. (Hint: The acetate ion is a base and reacts with water as follows:...
-
Consider the Ben & Jerry's Dollar Sales and Market Share graph. A marketing manager for Ben & Jerry's notices that dollar market share for 2018 was 18.4 percent and for 2019 it was 20.0...
-
Stephen Schor, an accountant in New York City, advised his client, Andre Romanelli, Inc., to open an account at J. P. Morgan Chase Bank, N.A., to obtain a favorable interest rate on a line of credit....
-
Using the data in the following table, calculate the return for investing in Boeing stock (BA) from January 2, 2008, to January 2, 2009, and also from January 3, 2011, to January 3, 2012, assuming...
-
What is the price of a three-year, default-free security with a face value of $1000 and an annual coupon rate of 4%? What is the yield to maturity for thisbond? Maturity (years) Zero-coupon YTM 4.00%...
-
Suppose a 10-year, $1000 bond with an 8% coupon rate and semiannual coupons is trading for a price of $1034.74. a. What is the bonds yield to maturity (expressed as an APR with semiannual...
-
Tesco plc is one of the worlds largest food retailers. Fiscal year 2014 (the year ended February 28, 2015) was a rocky year for the retailer. The companys sales and margins had come under pressure as...
-
Exhibit P2 displays a selected set of financial ratios for the years 20152017 of three fashion retailers: USbased Gap, UK-based Next, and Japan-based Uniqlo (Fast Retailing). Using this set of...
-
In 2009, following the worldwide credit crisis, several US-based car manufacturers, such as Chrysler and General Motors, approached bankruptcy and needed to be bailed out by the US government and...
Study smarter with the SolutionInn App