FDC has decided to offer Unicorn Cookies. We paid a non-refundable, $120,000 for a marketing survey to help us understand food trends prior to settling in on Unicorn as the next new cookie option. FDC thinks that the new cookie will generate $300,000 in incremental revenue in year 1 year and revenue will grow at 6%. Fixed costs will be $15,000 per year, and variable costs will be approximately 20% of sales (lots of food coloring). The capital investment in the equipment needed to produce the new cookies will cost $200,000 and will be depreciated in a straight-line manner for the 4 years of the cookie's life (if you think unicorn will really last that long). The change in net working capital will be the following, year zero= 10k increase (stocking up on the ingredients, etc), year 1= 20k increase (really ramping up), year 2= 5k decease (beginning to get paid), year 3 = 10k decrease, year 4 = 15k decrease. The firm has a tax rate of 21%. The required rate of return on projects with similar risk is 9%. Lay it out before you start- you get credit for this... Please calculate the 3 buckets of cash flows and total cash flow as well as the NPV What if fixed costs increased by 15%

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question
FDC has decided to offer Unicorn Cookies. We paid a non-refundable, $120,000 for a marketing
survey to help us understand food trends prior to settling in on Unicorn as the next new cookie
option. FDC thinks that the new cookie will generate $300,000 in incremental revenue in year 1
year and revenue will grow at 6%. Fixed costs will be $15,000 per year, and variable costs will be
approximately 20% of sales (lots of food coloring). The capital investment in the equipment
needed to produce the new cookies will cost $200,000 and will be depreciated in a straight-line
manner for the 4 years of the cookie's life (if you think unicorn will really last that long). The
change in net working capital will be the following, year zero= 10k increase (stocking up on the
ingredients, etc), year 1= 20k increase (really ramping up), year 2= 5k decease (beginning to get
paid), year 3 = 10k decrease, year 4 = 15k decrease. The firm has a tax rate of 21%. The required
rate of return on projects with similar risk is 9%.
Lay it out before you start- you get credit for this...
Please calculate the 3 buckets of cash flows and total cash flow as well as the NPV
What if fixed costs increased by 15%
Transcribed Image Text:FDC has decided to offer Unicorn Cookies. We paid a non-refundable, $120,000 for a marketing survey to help us understand food trends prior to settling in on Unicorn as the next new cookie option. FDC thinks that the new cookie will generate $300,000 in incremental revenue in year 1 year and revenue will grow at 6%. Fixed costs will be $15,000 per year, and variable costs will be approximately 20% of sales (lots of food coloring). The capital investment in the equipment needed to produce the new cookies will cost $200,000 and will be depreciated in a straight-line manner for the 4 years of the cookie's life (if you think unicorn will really last that long). The change in net working capital will be the following, year zero= 10k increase (stocking up on the ingredients, etc), year 1= 20k increase (really ramping up), year 2= 5k decease (beginning to get paid), year 3 = 10k decrease, year 4 = 15k decrease. The firm has a tax rate of 21%. The required rate of return on projects with similar risk is 9%. Lay it out before you start- you get credit for this... Please calculate the 3 buckets of cash flows and total cash flow as well as the NPV What if fixed costs increased by 15%
Expert Solution
steps

Step by step

Solved in 2 steps with 3 images

Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education