Incremental cash flows, Financial Accounting

Assignment Help:

You are an analyst in the corporate finance department of Pet Products, Inc. You have been asked to analyze a potential new product to be introduced. The beef-flavored water will be called "Meaty Drink." The beef flavouring will be artificial, of course, so as to not close the market to vegan pets. The entire project can be squeezed into a small portion of a warehouse already in use without detrimentally affecting other projects.

Your colleague in the research and development department sent along the following partial spreadsheet of project cash flows and levels to get you started in your analysis. Although you assume the numbers are accurate (at least, accurate conditionally based on your colleague's data and analysis) you suspect that you will have to make major adjustments the spreadsheet so that you can analyze a proper set of relevant incremental cash flows.

Item

Notes

t=0

t=l

t=2

t=3

t=4

t=5

t=6

Sales

All numbers are in millions; i.e., 250 means250 million.

 

250

250

250

250

250

250

Product testing

Sales estimates come from the marketing
tests we completed last week; total costs of
the testing were 12

12

 

 

 

 

 

 

Variable costs

23% of sales

 

57.5

57.5

57.5

57.5

57.5

57.5

Fixed costs

We have to charge the new project an allocation of our current and on-going electricity and rent costs; no other fixed operating costs.

 

10

10

10

10

10

10

New equipment

Purchase cost incurred immediately, but we cannot expense it; instead we will deduct
the depreciation

100

 

 

 

 

 

 

Depreciation

Depreciated straight-line to zero over 10-yearaccounting life

 

10

10

10

10

10

10

Book value of
assets

Start with initial cost and mark down by
the depreciation

100

90

80

70

60

50

40

Resale of
equipment

Estimate based on historical data; assumes project terminates at time 6

 

 

 

 

 

 

60

Taxes

Rate is 40% for income and capital gains; left calculating the levels for the analysts.

?

?

?

?

?

?

?

Net Working
Capital

Assume we recapture all NWC at termination

99

99

99

99

99

99

99

Interest

Payments

We are going to finance the project with an
equity issue, but our current interest payments on our debt are 200 per year; tax deduction makes the relevant cash flow200*40% = 80

80

80

80

80

80

80

80

Dividends

We are going to issue 100 worth of equity to finance the project; current dividend yield is 5%, so relevant cash flow is 5

 

5

5

5

5

5

5


Related Discussions:- Incremental cash flows

Inventory of raw material, 1) Inventory of raw material are held to make su...

1) Inventory of raw material are held to make sure that the production process is not disrupted because of shortage of raw material. The amount of raw material inventory would base

Prepare journal entries to record the transactions, On January 1, 2010, And...

On January 1, 2010, Anderson Corporation had 60,000 shares of $1 par value common stock issued and outstanding. During the year, the following transactions occurred: Mar. 1 Issued

Non-financial factors for non-financial considerations, Q. Non-financial fa...

Q. Non-financial factors for non-financial considerations? There are several non-financial factors which possibly relevant to a decision to contract out and the type of factors

What is comparability, What is Comparability This quality would en...

What is Comparability This quality would enable users to identify changes in the business over time (for instance, trend in sales revenue over the past five years). It wou

Distinctions between a business combination and a merger, What are the lega...

What are the legal distinctions between a business combination, a merger, and a consolidation? Mergers Vs Acquisitions: When one company takes over another and clearly esta

Capita expenditure and revenue expenditure, Sema pic, a company in the heav...

Sema pic, a company in the heavy engineering industry, carried out an expansion programme in the 2016 financial year, in order to meet a permanent increase in contracts. The compan

Balance sheet and income statement, The balance sheet and income statement ...

The balance sheet and income statement for Bingle Ltd is presented to you as follows: Balance Sheet Extract as at 30 June 2012 with comparatives

Write Your Message!

Captcha
Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd