Acme Food Co. Ltd. is considering the introduction of a new product Smackers. The firm has gathered and provided your group the following information relevant to the project: Initial fixed capital outlay: $135,000 Initial working capital outlay: $10,800 Life of the project: 8 years Capital recovery at project end: fixed $20,000; working $8,200 Sales units forecast: 70,000 units in year one, growing at 7.00 % per annum thereafter Unit selling price: $3.75 Unit production cost: $1.78 Annual fixed overhead cost: $45,000 Annual tax rate of depreciation claimable: 20% per annum Annual income tax rate: 35% Required rate of return: 9 % per annum. Acme proposes to use $50,000 of its own funds which can provide an alternative investment return of 7% and take a Current Account loan for the rest of the needed capital outlay at 11% per annum. Surplus cash flows can be invested at 6% or used to redeem the loan. Using the data provided: (a) Calculate an NPV for the project under the given base-case scenario.

ENGR.ECONOMIC ANALYSIS
14th Edition
ISBN:9780190931919
Author:NEWNAN
Publisher:NEWNAN
Chapter1: Making Economics Decisions
Section: Chapter Questions
Problem 1QTC
icon
Related questions
Question
Acme Food Co. Ltd. is considering the introduction of a new product Smackers. The firm has
gathered and provided your group the following information relevant to the project:
Initial fixed capital outlay: $135,000
Initial working capital outlay: $10,800
Life of the project: 8 years
Capital recovery at project end: fixed $20,000; working $8,200
Sales units forecast: 70,000 units in year one, growing at 7.00 % per annum thereafter
Unit selling price: $3.75
Unit production cost: $1.78
Annual fixed overhead cost: $45,000
Annual tax rate of depreciation claimable: 20% per annum
Annual income tax rate: 35%
Required rate of return: 9 % per annum.
Acme proposes to use $50,000 of its own funds which can provide an alternative investment return of
7% and take a Current Account loan for the rest of the needed capital outlay at 11% per annum.
Surplus cash flows can be invested at 6% or used to redeem the loan.
Using the data provided:
(a) Calculate an NPV for the project under the given base-case scenario.
(b) Perform sensitivity analyses on the following variables: initial fixed capital outlav, unit
selling price, annual sales growth rate and unit production cost
(c) Using the Net Cash Flows from your NPV calculations, prepare a comprehensive
Financial plan for the investment (VOFI table).
(d) Your analysis should be in the form of a report advising management of your analyses
regarding the new product Smackers with appropriate recommendations.
Transcribed Image Text:Acme Food Co. Ltd. is considering the introduction of a new product Smackers. The firm has gathered and provided your group the following information relevant to the project: Initial fixed capital outlay: $135,000 Initial working capital outlay: $10,800 Life of the project: 8 years Capital recovery at project end: fixed $20,000; working $8,200 Sales units forecast: 70,000 units in year one, growing at 7.00 % per annum thereafter Unit selling price: $3.75 Unit production cost: $1.78 Annual fixed overhead cost: $45,000 Annual tax rate of depreciation claimable: 20% per annum Annual income tax rate: 35% Required rate of return: 9 % per annum. Acme proposes to use $50,000 of its own funds which can provide an alternative investment return of 7% and take a Current Account loan for the rest of the needed capital outlay at 11% per annum. Surplus cash flows can be invested at 6% or used to redeem the loan. Using the data provided: (a) Calculate an NPV for the project under the given base-case scenario. (b) Perform sensitivity analyses on the following variables: initial fixed capital outlav, unit selling price, annual sales growth rate and unit production cost (c) Using the Net Cash Flows from your NPV calculations, prepare a comprehensive Financial plan for the investment (VOFI table). (d) Your analysis should be in the form of a report advising management of your analyses regarding the new product Smackers with appropriate recommendations.
Expert Solution
steps

Step by step

Solved in 3 steps with 2 images

Blurred answer
Knowledge Booster
Assets
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, economics and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
ENGR.ECONOMIC ANALYSIS
ENGR.ECONOMIC ANALYSIS
Economics
ISBN:
9780190931919
Author:
NEWNAN
Publisher:
Oxford University Press
Principles of Economics (12th Edition)
Principles of Economics (12th Edition)
Economics
ISBN:
9780134078779
Author:
Karl E. Case, Ray C. Fair, Sharon E. Oster
Publisher:
PEARSON
Engineering Economy (17th Edition)
Engineering Economy (17th Edition)
Economics
ISBN:
9780134870069
Author:
William G. Sullivan, Elin M. Wicks, C. Patrick Koelling
Publisher:
PEARSON
Principles of Economics (MindTap Course List)
Principles of Economics (MindTap Course List)
Economics
ISBN:
9781305585126
Author:
N. Gregory Mankiw
Publisher:
Cengage Learning
Managerial Economics: A Problem Solving Approach
Managerial Economics: A Problem Solving Approach
Economics
ISBN:
9781337106665
Author:
Luke M. Froeb, Brian T. McCann, Michael R. Ward, Mike Shor
Publisher:
Cengage Learning
Managerial Economics & Business Strategy (Mcgraw-…
Managerial Economics & Business Strategy (Mcgraw-…
Economics
ISBN:
9781259290619
Author:
Michael Baye, Jeff Prince
Publisher:
McGraw-Hill Education