Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Please solve using Excel. United Pigpen (UP) is considering a proposal to manufacture high protein hog feed. The project would make use of an existing

image text in transcribed

Please solve using Excel.

United Pigpen (UP) is considering a proposal to manufacture high protein hog feed. The project would make use of an existing warehouse, which is currently rented out to a neighboring firm. The next year's rental charge on the warehouse is $290,000, and thereafter the rent is expected to grow in line with inflation at 4% a year. In addition to using the warehouse, the proposal envisages an investment in plant and equipment of $3.5 million. This could be depreciated for tax purposes over 10 years. However, UP expects to terminate the project at the end of eight years and to resell the plant and equipment in year 8 for $1,160,000. Finally, the project requires an initial investment in working capital of $1,015,000. Thereafter, working capital is forecasted to be 10% of sales in each of years 1 through 7. Year 1 sales of hog feed are expected to be $12.2 million, and thereafter sales are forecasted to grow by 5% a year, slightly faster than the inflation rate. Manufacturing costs are expected to be 90% of sales, and profits are subject to tax at 25%. The cost of capital is 12%. What is the NPV of UP's project? Note: Do not round your intermediate calculations. Enter your answer in thousands rounded to 1 decimal place

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

Building Financial Models

Authors: John Tjia

2nd Edition

0071608893, 978-0071608893

More Books

Students also viewed these Finance questions

Question

Prepare a short profile of Lucy Clifford ?

Answered: 1 week ago

Question

Prepare a short profile of Rosa parks?

Answered: 1 week ago

Question

Prepare a short profile of victor marie hugo ?

Answered: 1 week ago