Finisterra, S.A. Finisterra, S.A., located in the state of Baja California, Mexico, manufactures frozen Mexican food, which enjoys a large following in the U.S. states of California and Arizona to the north. In order to be closer to its U.S. market, Finisterra is considering moving some of its manufacturing operations to southern California. Operations in California would begin in year 1 and have the following assumptions: The operations in California will pay 75% of its accounting profit to Finisterra as an annual cash dividend. Mexican taxes are calculated on grossed up dividends from foreign countries, with a credit for host-country taxes already paid. What is the maximum U.S. dollar price Finisterra should offer in year 1 for the investment? Calculate the cash flow in year 1 below: (Round to the nearest whole number. The sales price and cost per unit must be rounded to the nearest cent.) Sales price per unit ($) Sales volume Revenue Costs per unit ($) Total costs Gross profit Year 1 5.00 1,400,000 (3.00) Year 2 Year 3 Less general and administrative expenses (100,000) (100,000) (100,000) Less depreciation expenses (84,000) (84,000) (84,000) Operating profit before taxes Less U.S. corporate income taxes (28%) Net income Dividends distributed ($) (75% of net income) Exchange rate (Ps/$) 8.00 9.00 10.00 Dividends remitted to parent (pesos) Ps Additional taxes due in Mexico 0 0 0 Dividends received, after-tax (pesos) Ps Terminal value ($) (discounted at 19.70%) (dividend in year 4 / 0.197) Terminal value (pesos) Total cash flow for discounting (pesos) Ps Data table (Click on the following icon in order to copy its contents into a spreadsheet.) Assumptions Sales price per unit, year 1 (US$) Sales price increase, per year Initial sales volume, year 1, units Sales volume increase, per year Production costs per unit, year 1 Value $5.00 2.00% 1,400,000 1.00% $3.00 4.00% $100,000 $84,000 Production cost per unit increase, per year General and administrative expenses per year Depreciation expenses, per year Spot exchange rate (Peso = US$1.00) Year 0: 7.00 Year 1: 8.00 Year 2: 9.00 Year 3: 10.00 ample Finisterra's WACC (pesos) Terminal value discount rate 16.70% Clear all Check answe 19.70%

Cornerstones of Cost Management (Cornerstones Series)
4th Edition
ISBN:9781305970663
Author:Don R. Hansen, Maryanne M. Mowen
Publisher:Don R. Hansen, Maryanne M. Mowen
Chapter17: Activity Resource Usage Model And Tactical Decision Making
Section: Chapter Questions
Problem 14E: Global Reach, Inc., is considering opening a new warehouse to serve the Southwest region. Darnell...
icon
Related questions
Question

Hi can you please help me verify my answers for this problem. For each blank please help. Thank you. 

Finisterra, S.A. Finisterra, S.A., located in the state of Baja California, Mexico, manufactures frozen Mexican food, which enjoys a large following in the U.S. states of California and
Arizona to the north. In order to be closer to its U.S. market, Finisterra is considering moving some of its manufacturing operations to southern California. Operations in California would
begin in year 1 and have the following assumptions:
The operations in California will pay 75% of its accounting profit to Finisterra as an annual cash dividend. Mexican taxes are calculated on grossed up dividends from foreign countries,
with a credit for host-country taxes already paid. What is the maximum U.S. dollar price Finisterra should offer in year 1 for the investment?
Calculate the cash flow in year 1 below: (Round to the nearest whole number. The sales price and cost per unit must be rounded to the nearest cent.)
Sales price per unit ($)
Sales volume
Revenue
Costs per unit ($)
Total costs
Gross profit
Year 1
5.00
1,400,000
(3.00)
Year 2
Year 3
Less general and administrative expenses
(100,000)
(100,000)
(100,000)
Less depreciation expenses
(84,000)
(84,000)
(84,000)
Operating profit before taxes
Less U.S. corporate income taxes (28%)
Net income
Dividends distributed ($)
(75% of net income)
Exchange rate (Ps/$)
8.00
9.00
10.00
Dividends remitted to parent (pesos)
Ps
Additional taxes due in Mexico
0
0
0
Dividends received, after-tax (pesos)
Ps
Terminal value ($) (discounted at 19.70%)
(dividend in year 4 / 0.197)
Terminal value (pesos)
Total cash flow for discounting (pesos)
Ps
Data table
(Click on the following icon in order to copy its contents into a spreadsheet.)
Assumptions
Sales price per unit, year 1 (US$)
Sales price increase, per year
Initial sales volume, year 1, units
Sales volume increase, per year
Production costs per unit, year 1
Value
$5.00
2.00%
1,400,000
1.00%
$3.00
4.00%
$100,000
$84,000
Production cost per unit increase, per year
General and administrative expenses per year
Depreciation expenses, per year
Spot exchange rate (Peso = US$1.00) Year 0: 7.00 Year 1: 8.00
Year 2: 9.00 Year 3: 10.00
ample
Finisterra's WACC (pesos)
Terminal value discount rate
16.70%
Clear all
Check answe
19.70%
Transcribed Image Text:Finisterra, S.A. Finisterra, S.A., located in the state of Baja California, Mexico, manufactures frozen Mexican food, which enjoys a large following in the U.S. states of California and Arizona to the north. In order to be closer to its U.S. market, Finisterra is considering moving some of its manufacturing operations to southern California. Operations in California would begin in year 1 and have the following assumptions: The operations in California will pay 75% of its accounting profit to Finisterra as an annual cash dividend. Mexican taxes are calculated on grossed up dividends from foreign countries, with a credit for host-country taxes already paid. What is the maximum U.S. dollar price Finisterra should offer in year 1 for the investment? Calculate the cash flow in year 1 below: (Round to the nearest whole number. The sales price and cost per unit must be rounded to the nearest cent.) Sales price per unit ($) Sales volume Revenue Costs per unit ($) Total costs Gross profit Year 1 5.00 1,400,000 (3.00) Year 2 Year 3 Less general and administrative expenses (100,000) (100,000) (100,000) Less depreciation expenses (84,000) (84,000) (84,000) Operating profit before taxes Less U.S. corporate income taxes (28%) Net income Dividends distributed ($) (75% of net income) Exchange rate (Ps/$) 8.00 9.00 10.00 Dividends remitted to parent (pesos) Ps Additional taxes due in Mexico 0 0 0 Dividends received, after-tax (pesos) Ps Terminal value ($) (discounted at 19.70%) (dividend in year 4 / 0.197) Terminal value (pesos) Total cash flow for discounting (pesos) Ps Data table (Click on the following icon in order to copy its contents into a spreadsheet.) Assumptions Sales price per unit, year 1 (US$) Sales price increase, per year Initial sales volume, year 1, units Sales volume increase, per year Production costs per unit, year 1 Value $5.00 2.00% 1,400,000 1.00% $3.00 4.00% $100,000 $84,000 Production cost per unit increase, per year General and administrative expenses per year Depreciation expenses, per year Spot exchange rate (Peso = US$1.00) Year 0: 7.00 Year 1: 8.00 Year 2: 9.00 Year 3: 10.00 ample Finisterra's WACC (pesos) Terminal value discount rate 16.70% Clear all Check answe 19.70%
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps with 1 images

Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Cornerstones of Cost Management (Cornerstones Ser…
Cornerstones of Cost Management (Cornerstones Ser…
Accounting
ISBN:
9781305970663
Author:
Don R. Hansen, Maryanne M. Mowen
Publisher:
Cengage Learning
International Financial Management
International Financial Management
Finance
ISBN:
9780357130698
Author:
Madura
Publisher:
Cengage
Corporate Fin Focused Approach
Corporate Fin Focused Approach
Finance
ISBN:
9781285660516
Author:
EHRHARDT
Publisher:
Cengage