CAPITAL BUDGETING AND CASH FLOW ESTIMATION Allied Food Products is considering expanding into the fruit juice business with a new fresh lemon juice product. Assume that you were recently hired as assistant to the director of capital budgeting, and you must evaluate the new project. The lemon juice would be produced in an unused building adjacent to Allied’s Fort Myers plant; Allied owns the building, which is fully depreciated. The purchase price of the required equipment is $280,000, including shipping and installation costs, and the equipment is eligible for 100% bonus depreciation at the time of purchase. In addition, inventories would rise by $25,000, while accounts payable would increase by $5,000. All of these costs would be incurred at t = 0. The project is expected to operate for 4 years, at which time it will be terminated. The cash inflows are assumed to begin 1 year after the project is undertaken, or at t = 1, and to continue out to t = 4. At the end of the project’s life (t = 4), the equipment is expected to have a salvage value of $25,000. Unit sales are expected to total 100,000 units per year, and the expected sales price is $2.00 per unit. Cash operating costs for the project are expected to total 60% of dollar sales. Allied’s tax rate is 25%, and its WACC is 10%. Tentatively, the lemon juice project is assumed to be of equal risk to Allied’s other assets. You have been asked to evaluate the project and to make a recommendation as to whether it should be accepted or rejected. Complete the table.

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
Question
100%

CAPITAL BUDGETING AND CASH FLOW ESTIMATION Allied Food Products is considering expanding into the fruit juice business with a new fresh lemon juice product. Assume that you were recently hired as assistant to the director of capital budgeting, and you must evaluate the new project.

The lemon juice would be produced in an unused building adjacent to Allied’s Fort Myers plant; Allied owns the building, which is fully depreciated. The purchase price of the required equipment is $280,000, including shipping and installation costs, and the equipment is eligible for 100% bonus depreciation at the time of purchase. In addition, inventories would rise by $25,000, while accounts payable would increase by $5,000. All of these costs would be incurred at t = 0.

The project is expected to operate for 4 years, at which time it will be terminated. The cash inflows are assumed to begin 1 year after the project is undertaken, or at t = 1, and to continue out to t = 4. At the end of the project’s life (t = 4), the equipment is expected to have a salvage value of $25,000.

Unit sales are expected to total 100,000 units per year, and the expected sales price is $2.00 per unit. Cash operating costs for the project are expected to total 60% of dollar sales. Allied’s tax rate is 25%, and its WACC is 10%. Tentatively, the lemon juice project is assumed to be of equal risk to Allied’s other assets.

You have been asked to evaluate the project and to make a recommendation as to whether it should be accepted or rejected. Complete the table. 

End of Year:
1. Investment Outlays
САРЕХ X (1 — Т)
Increase in inventory
Increase in accounts payable
ANOWC
II. Project Operating Cash Flows
Unit sales (thousands)
100
Price/unit
2.00
$ 2.00
Total revenues
$ 200.0
Operating costs
$ 120.0
Depreciation: 100% Bonus Depreciation in Year 0
0.0
0.0
0.0
0.0
Total costs
$ 120.0
$ 120.0
EBIT (or operating income)
$ 80.0
Taxes on operating income (25%)
EBIT (1 – T) = After-tax operating income
20.0
20.0
$ 60.0
Add back depreciation
0.0
0.0
ЕВIT (1 — Т) + DEP
0.0
$ 60.0
$ 60.0
II. Project Termination Cash Flows
Salvage value (taxed as ordinary income)
Tax on salvage value (25%)
After-tax salvage value
ANOWC = Recovery of NOWC
Project free cash flows =
ЕВITI - T) + DEP - САРЕХ — ANOWC
($230.0)
$ 98.8
IV. Results
NPV =
IRR =
MIRR =
||
||
Transcribed Image Text:End of Year: 1. Investment Outlays САРЕХ X (1 — Т) Increase in inventory Increase in accounts payable ANOWC II. Project Operating Cash Flows Unit sales (thousands) 100 Price/unit 2.00 $ 2.00 Total revenues $ 200.0 Operating costs $ 120.0 Depreciation: 100% Bonus Depreciation in Year 0 0.0 0.0 0.0 0.0 Total costs $ 120.0 $ 120.0 EBIT (or operating income) $ 80.0 Taxes on operating income (25%) EBIT (1 – T) = After-tax operating income 20.0 20.0 $ 60.0 Add back depreciation 0.0 0.0 ЕВIT (1 — Т) + DEP 0.0 $ 60.0 $ 60.0 II. Project Termination Cash Flows Salvage value (taxed as ordinary income) Tax on salvage value (25%) After-tax salvage value ANOWC = Recovery of NOWC Project free cash flows = ЕВITI - T) + DEP - САРЕХ — ANOWC ($230.0) $ 98.8 IV. Results NPV = IRR = MIRR = || ||
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 3 images

Blurred answer
Follow-up Questions
Read through expert solutions to related follow-up questions below.
Follow-up Question

Unrelated to the lemon juice project, Allied is upgrading its plant and must choose between two machines that are mutually exclusive.  The plant is highly successful, so whichever machine is chosen will be repurchased after its useful life is over.  Both machines have an after-tax cost of $50,000; however, Machine A provides after-tax savings of $17,500 per year for 4 years, while Machine B provides after-tax savings of $34,000 in Year 1 and $27,500 in Year 2.

 

 

Solution
Bartleby Expert
SEE SOLUTION
Similar questions
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education