Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

please solve everything properly Wholesome Foods Inc. (WFI), projects unit sales for its new Organic Trail Mix, as follows: Production of the trail mix will

please solve everything properly
image text in transcribed
image text in transcribed
image text in transcribed
Wholesome Foods Inc. (WFI), projects unit sales for its new Organic Trail Mix, as follows: Production of the trail mix will require $10 million in net working capital to start and additional net operating working capital investments each year equal to 35 percent of the projected sales increase (in S's) for the following year. (Because sales are expected to fall in the fifth year of sales, there is no additional investment in NOWC for that year). Total fixed costs are $175,000 per year, variable production costs are $227 per unit, and the units are priced at $360 each. The equipment needed to begin production is $13.2 million. The manufacturing equipment needed to make the Trail Mix falls into class 8 for tax purposes (20 percent). Assume at the end of year 5 this equipment can be sold for its scrap value of $1 million. To promote the industry, the government is offering a non-taxable eash grant of 500,000 payable a year after the project has Mark Allocations Note: Show all calculations for full marks WFI feels its optimal capital structure is 30% debt, 60% common equity, and 10% preferred shares. According to its calculations WFI is expecting the required return on debt (before tax) to be 20%, on preferred shares 22% and on common equity 32%. Since, the company has a significant amount of capital in retained earnings they will not allocate any flotation costs to this project. WFI is in the 40 percent marginal tax bracket and this project is considered to be of average risk compared to previous investments. Note: Utilize the formula for calculating the PV of the CCA tax shield rather than the year by year calculations as it is more accurate. 1. Based on these preliminary project estimates, what is the Net Present Value of the project? 2. Calculate the projects Profitability Index, Internal Rate of Return and the Payback period. 3. Based on this analysis what would be your recommendation to DBP? Discuss any other factors or variables discussed in this course which could affect this decision. Could these additional factors be incorporated into the analysis? Explain. Wholesome Foods Inc. (WFI), projects unit sales for its new Organic Trail Mix, as follows: Production of the trail mix will require $10 million in net working capital to start and additional net operating working capital investments each year equal to 35 percent of the projected sales increase (in S's) for the following year. (Because sales are expected to fall in the fifth year of sales, there is no additional investment in NOWC for that year). Total fixed costs are $175,000 per year, variable production costs are $227 per unit, and the units are priced at $360 each. The equipment needed to begin production is $13.2 million. The manufacturing equipment needed to make the Trail Mix falls into class 8 for tax purposes (20 percent). Assume at the end of year 5 this equipment can be sold for its scrap value of $1 million. To promote the industry, the government is offering a non-taxable eash grant of 500,000 payable a year after the project has Mark Allocations Note: Show all calculations for full marks WFI feels its optimal capital structure is 30% debt, 60% common equity, and 10% preferred shares. According to its calculations WFI is expecting the required return on debt (before tax) to be 20%, on preferred shares 22% and on common equity 32%. Since, the company has a significant amount of capital in retained earnings they will not allocate any flotation costs to this project. WFI is in the 40 percent marginal tax bracket and this project is considered to be of average risk compared to previous investments. Note: Utilize the formula for calculating the PV of the CCA tax shield rather than the year by year calculations as it is more accurate. 1. Based on these preliminary project estimates, what is the Net Present Value of the project? 2. Calculate the projects Profitability Index, Internal Rate of Return and the Payback period. 3. Based on this analysis what would be your recommendation to DBP? Discuss any other factors or variables discussed in this course which could affect this decision. Could these additional factors be incorporated into the analysis? Explain

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Forward Lease Sukuk In Islamic Capital Markets Structure And Governing Rules

Authors: Ahcene Lahsasna , M. Kabir Hassan , Rubi Ahmad

1st Edition

3319942611,331994262X

More Books

Students also viewed these Finance questions

Question

1. Define genetic algorithm.

Answered: 1 week ago