Engineered Supplies Inc. has over the past two years been been seriously consideing whether to expand its manufacturing line (the "project"). The company is under pressure to increase its size in order to meet the growth aspirations ofits shareholders.The following information is provided: $000s 1 Estimated start of project Immediate 2 Cost of new line, including installation - payable 50% at beginning of project and balance at end of year 1 3 Start up of production 4 Esitimated EBIT of new line per year 750,000 Start of Year 2 200,000 5 Cost of feasibilty study for this new line which was paid during this past year whilst considering investment 500 6 Tax and accounting depreciation will be straight line over 12 years with no salvage valuein the calculation 7 Estimated disposal value for this line from a potential buyer seeking it after 10 years of use. The company feels that it will most likely sell the line after 10 years of use. 90,000 Estimated raw material & finished goods inventory for this line is $20,000. This will remain stable at this level each year until & including year 4 of its useful life. With effect from year 5, the raw materials & finished goods inventory needed for the new line will total $28,000 and will remain at that level until the end of its useful life. 9 Estimated Accounts Receivable arising from sales will be constant over life of line 10 Estimated Accounts Payable arising from credit terms negotiated with suppliers over life of line 15,000 10,000 11 Tax rate for the company 35% 12 Thelineis estimated to reduce annual after tax cash flow for its existing lines by 5,000 13 The new line will use a particular raw material, amongst others, that has in the past been subject to dramatic swings in price. This particular component represents 20% of their total raw material cost. 14 The company has a weighted cost of capital of 10%. The new line represents a similar risk to the company's average risk. A Please advise the company on how you would recommend that they proceed. B Undertake a risk assessment for this project

EBK CONTEMPORARY FINANCIAL MANAGEMENT
14th Edition
ISBN:9781337514835
Author:MOYER
Publisher:MOYER
Chapter9: Capital Budgeting And Cash Flow Analysis
Section: Chapter Questions
Problem 18P
icon
Related questions
Question
Engineered Supplies Inc. has over the past two years been been seriously consideing whether to expand its manufacturing line (the "project"). The company is under pressure to
increase its size in order to meet the growth aspirations of its shareholders.The following information is provided:
$'000s
1
Estimated start of project
Immediate
2 Cost of new line, including installation - payable 50% at beginning of project and balance at end of year 1
750,000
3 Start up of production
Start of Year 2
4
Esitimated EBIT of new line per year
200,000
5
Cost of feasibilty study for this new line which was paid during this past year whilst considering investment
500
Tax and accounting depreciation will be straight line over 12 years with no salvage value in the calculation
7
Estimated disposal value for this line from a potential buyer seeking it after 10 years of use. The company feels that it will most likely sell the line after 10 years of use.
90,000
8
Estimated raw material & finished goods inventory for this line is $20,000. This will remain stable at this level each year until & including year 4 of its useful life. With effect
from year 5, the raw materials & finished goods inventory needed for the new line will total $28,000 and will remain at that level until the end of its useful life.
9
Estimated Accounts Receivable arising from sales will be constant over life of line
15,000
10 Estimated Accounts Payable arising from credit terms negotiated with suppliers over life of line
10,000
11
Tax rate for the company
35%
12 The line is estimated to reduce annual after tax cash flow for its existing lines by
5,000
13 The new line will use a particular raw material, amongst others, that has in the past been subject to dramatic swings in price. This particular component represents 20% of
their total raw material cost.
14 The company has a weighted cost of capital of 10%. The new line represents a similar risk to the company's average risk.
A Please advise the company on how you would recommend that they proceed.
B Undertake a risk assessment for this project
Transcribed Image Text:Engineered Supplies Inc. has over the past two years been been seriously consideing whether to expand its manufacturing line (the "project"). The company is under pressure to increase its size in order to meet the growth aspirations of its shareholders.The following information is provided: $'000s 1 Estimated start of project Immediate 2 Cost of new line, including installation - payable 50% at beginning of project and balance at end of year 1 750,000 3 Start up of production Start of Year 2 4 Esitimated EBIT of new line per year 200,000 5 Cost of feasibilty study for this new line which was paid during this past year whilst considering investment 500 Tax and accounting depreciation will be straight line over 12 years with no salvage value in the calculation 7 Estimated disposal value for this line from a potential buyer seeking it after 10 years of use. The company feels that it will most likely sell the line after 10 years of use. 90,000 8 Estimated raw material & finished goods inventory for this line is $20,000. This will remain stable at this level each year until & including year 4 of its useful life. With effect from year 5, the raw materials & finished goods inventory needed for the new line will total $28,000 and will remain at that level until the end of its useful life. 9 Estimated Accounts Receivable arising from sales will be constant over life of line 15,000 10 Estimated Accounts Payable arising from credit terms negotiated with suppliers over life of line 10,000 11 Tax rate for the company 35% 12 The line is estimated to reduce annual after tax cash flow for its existing lines by 5,000 13 The new line will use a particular raw material, amongst others, that has in the past been subject to dramatic swings in price. This particular component represents 20% of their total raw material cost. 14 The company has a weighted cost of capital of 10%. The new line represents a similar risk to the company's average risk. A Please advise the company on how you would recommend that they proceed. B Undertake a risk assessment for this project
Engineering Supplies: Capital Budgeting Schedule for New Manufacturing Line
1
2
3
4
5
6
7
9
10
11
12
Initial Cash Flows
Installed Cost of Line
Working Capital:
Raw Material
Accounts Receivable
Accounts Payable
Annual Operating Cash Flows
ЕBIT
Тах
EAT
Cost
Accum Deprec
Tax Value
Disposal Proceeds
Proceeds
Tax Impact of Disposal
Net Gain(Loss)
Tax thereon
Net Cash Flow
Cumulative
NPV
IRR
Payback (normal)
Transcribed Image Text:Engineering Supplies: Capital Budgeting Schedule for New Manufacturing Line 1 2 3 4 5 6 7 9 10 11 12 Initial Cash Flows Installed Cost of Line Working Capital: Raw Material Accounts Receivable Accounts Payable Annual Operating Cash Flows ЕBIT Тах EAT Cost Accum Deprec Tax Value Disposal Proceeds Proceeds Tax Impact of Disposal Net Gain(Loss) Tax thereon Net Cash Flow Cumulative NPV IRR Payback (normal)
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps

Blurred answer
Knowledge Booster
Relevant cost analysis
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
EBK CONTEMPORARY FINANCIAL MANAGEMENT
EBK CONTEMPORARY FINANCIAL MANAGEMENT
Finance
ISBN:
9781337514835
Author:
MOYER
Publisher:
CENGAGE LEARNING - CONSIGNMENT