Ask Basic Finance Expert

problem: Central Florida Computer Company (CFCC), a leading manufacturer of IBM look-alike computers, is considering the installation of a new production line to manufacture clones of IBM computers. Mike Stoltz, the newest financial analyst, is evaluating the proposal in the spring of 19x0, with anticipated initial investment occurring late in 19x0 & the first revenue arriving at the end of 19x1. The proposed portion of the plant that company owns was identified last year by an outside consultant at a cost of USD 60,000. At the moment, a portion of this plant is vacant. The 10,500 square feet required for the assembly line represents 25 percent of the entire plant. The plant originally cost USD 1,450,000 12 years ago & is being depreciated over 20 years. Warehouse space currently leases for USD 11 per square foot per year, however the company has strict policy forbidding the renting or leasing out of any of its vacant production facilities.

CFCC must spend USD 1,100,000 on equipment for the line, plus USD 10,000 in shipping & installation costs. The equipment manufacturer is willing to guarantee these expenses, so CFCC's management is certain of these cash flows. The machines are expected to have a five-year economic life. For tax purposes, they are classified as special manufacturing tools, & hence fall into a three-year MACRS depreciation schedule. (This schedule requires percentage depreciations of 33 percent, 45 percent, 15 percent, & 7 percent for each of the first four years, respectively.)

CFCC's marketing department feels that sales for the division will depend upon the state of the economy. Exhibit 1 details the marketing department's sales estimates.

The marketing department expects that, given the state of economy, unit sales will be flat over the five-year life of the assembly line, but prices, and hence revenues, are expected to increase with inflation by 6 percent per year over the life of the line. The initial selling price in 19x1 is expected to be USD 1,500 per unit.

The engineering department expects that fixed costs (excluding depreciation) will be constant USD 70,000 per year & that variable component costs (parts assembled to manufacture the computers) & labor costs will be 45 percent of revenues. The department is virtually certain of both of these estimates. CFCC's marginal tax rate during the period is expected to remain at 38 percent.

The new assembly line will require an increase in the level of CFCC's raw material inventories, finished goods inventory, & accounts receivable. The expected increase in current assets will be somewhat offset by a corresponding increase in current liabilities. The resulting increase in net working capital will require an investment of USD 30,000 in 19x0 prior to 19x1 sales. Beginning in 19x1, additional annual increases in net working capital will be required; they will vary directly with annual changes in revenue at a rate of 11.25 percent per dollar of marginal revenue. Thus, the change in net working capital in 19x1 will be 11.25 cents per dollar of 19x2 revenue increases over the 19x1 revenue level. All of the working capital investments will be recoverable at the end of project's life.

At the end of the line's operating life, the line will be closed down. CFCC expects to turn the plant square footage over to another project. The assembly line machinery, on the other hand, will be sold for its estimated salvage value. The engineers have provided the estimates of terminal value before taxes (Exhibit 1).

CFCC's stock is traded on the over-the-counter market at USD 30 per share, with an estimated beta of 1.5. Analysts expect that the company will pay USD 2.1 in dividends per share in 19x1; dividends have grown 9 percent annually for the past 10 years. Currently, Treasury securities yield 7 percent & the Standard & Poor's 500 Index is expected to return 12.5 percent annually for the next several years. CFCC borrows from a local bank at 11 percent.

CFCC's operating committee has always maintained the company's book value capital structure at what it believes is the company's optimal or target capital structure. Exhibit 2 provides the company's current capital structure. 

EXHIBIT 1 

Exhibit 2

Central Florida Computer Company 

 

Forecasts of Sales and Terminal Value 

 

State of Economy 

Probability

sales(units)

Terminal Value (Selling Price) 

Recession 

0.35

300

USD 100,000

Slow growth 

0.4

400

400,000

Strong growth 

0.25

500

900,000

Central Florida Computer Company 

 

Capital Structure 

 

Source 

Amount 

Long-term debt 

USD 3,500,000

Capital stock paid in 

1,000,000

Retained earnings 

4,000,000

Perform a sensitivity analysis on the sales & salvage value assumptions - that is, fix the salvage value at the most likely value & estimate the effect of a value 70, 80, 90, 100, 110, 120, & 130 percent of the most likely sales assumption. Now hold sales at its most likely value & examine the effect of a value 70, 80, 90, 100, 110, 120, & 130 percent of the most likely salvage value assumption. Graph the results on the same axis. How do you interpret this information?

Basic Finance, Finance

  • Category:- Basic Finance
  • Reference No.:- M916592

Have any Question?


Related Questions in Basic Finance

Question utilizing the concepts learned throughout the

Question: Utilizing the concepts learned throughout the course, write a Final Paper on one of the following scenarios: • Option One: You are a consultant with 10 years experience in the health care insurance industry. A ...

Discussion your initial discussion thread is due on day 3

Discussion: Your initial discussion thread is due on Day 3 (Thursday) and you have until Day 7 (Monday) to respond to your classmates. Your grade will reflect both the quality of your initial post and the depth of your r ...

Question financial ratios analysis and comparison

Question: Financial Ratios Analysis and Comparison Paper Prior to completing this assignment, review Chapter 10 and 12 in your course text. You are a mid-level manager in a health care organization and you have been aske ...

Grant technologies needs 300000 to pay its supplier grants

Grant Technologies needs $300,000 to pay its supplier. Grant's bank is offering a 210-day simple interest loan with a quoted interest rate of 11 percent and a 20 percent compensating balance requirement. Assuming there a ...

Franks is looking at a new sausage system with an installed

Franks is looking at a new sausage system with an installed cost of $375,000. This cost will be depreciated straight-line to zero over the project's five-year life, at the end of which the sausage system can be scrapped ...

Market-value ratios garret industries has a priceearnings

(?Market-value ratios?) Garret Industries has a? price/earnings ratio of 19.46X a. If? Garret's earnings per share is ?$1.65?, what is the price per share of? Garret's stock? b. Using the price per share you found in par ...

You are planning to make annual deposits of 4440 into a

You are planning to make annual deposits of $4,440 into a retirement account that pays 9 percent interest compounded monthly. How large will your account balance be in 32 years?  (Do not round intermediate calculations a ...

One year ago you bought a put option on 125000 euros with

One year ago, you bought a put option on 125,000 euros with an expiration date of one year. You paid a premium on the put option of $.05 per unit. The exercise price was $1.36. Assume that one year ago, the spot rate of ...

Common stock versus warrant investment tom baldwin can

Common stock versus warrant investment Tom Baldwin can invest $6,300 in the common stock or the warrants of Lexington Life Insurance. The common stock is currently selling for $30 per share. Its warrants, which provide f ...

Call optionnbspcarol krebs is considering buying 100 shares

Call option  Carol Krebs is considering buying 100 shares of Sooner Products, Inc., at $62 per share. Because she has read that the firm will probably soon receive certain large orders from abroad, she expects the price ...

  • 4,153,160 Questions Asked
  • 13,132 Experts
  • 2,558,936 Questions Answered

Ask Experts for help!!

Looking for Assignment Help?

Start excelling in your Courses, Get help with Assignment

Write us your full requirement for evaluation and you will receive response within 20 minutes turnaround time.

Ask Now Help with Problems, Get a Best Answer

Why might a bank avoid the use of interest rate swaps even

Why might a bank avoid the use of interest rate swaps, even when the institution is exposed to significant interest rate

Describe the difference between zero coupon bonds and

Describe the difference between zero coupon bonds and coupon bonds. Under what conditions will a coupon bond sell at a p

Compute the present value of an annuity of 880 per year

Compute the present value of an annuity of $ 880 per year for 16 years, given a discount rate of 6 percent per annum. As

Compute the present value of an 1150 payment made in ten

Compute the present value of an $1,150 payment made in ten years when the discount rate is 12 percent. (Do not round int

Compute the present value of an annuity of 699 per year

Compute the present value of an annuity of $ 699 per year for 19 years, given a discount rate of 6 percent per annum. As