Week 4 Caledonia Team Assignment
Team Names:
Caledonia Products
Calculating Free Cash Flow and Project Valuation
It’s been two months since you took a position as an assistant financial analyst at Caledonia Products. Although your boss has been pleased with your work, he is still a bit hesitant about unleashing you without supervision. Your next assignment involves both the calculation of the cash flows associated with a new investment under consideration and the evaluation of several mutually exclusive projects. Given your lack of tenure at Caledonia, you have been asked not only to provide a recommendation, but also to respond to a number of questions aimed at judging your understanding of the capital-budgeting process. The memorandum you received outlining your assignment follows:
To: The Assistant Financial Analyst
From: Mr. V. Morrison, CEO, Caledonia Products
Re: Cash Flow Analysis and Capital Rationing
We are considering the introduction of a new product. Currently we are in the 34% tax bracket with a 15% discount rate. This project is expected to last five years and then, because this is somewhat of a fad project, it will be terminated. The following information describes the new project:
Cost of new plant and equipment:
$ 7,900,000
Shipping and installation costs:
$ 100,000
Unit sales:
Year
Units Sold
1
70,000
2
120,000
3
140,000
4
80,000
5
60,000
Sales price per unit:
$300/unit in years 1–4 and $260/unit in year 5.
Variable cost per unit:
$180/unit
Annual fixed costs:
$200,000 per year
termination of the project at the end of year 5.
Depreciation method: Straight-line over 5 years assuming the plant and equipment have no salvage value after 5 years.
Working capital requirements: There will be an initial working capital requirement of $100,000 just to get production started. For each year, the total investment in net working capital will be equal to 10% of the dollar value of sales for that year. Thus, the investment in working capital will increase during years 1 through 3, then decrease in year 4. Finally, all working capital is liquidated at the termination of the project at the end of year 5.
Depreciation method: Straight-line over 5 years assuming the plant and equipment have no salvage value after 5 years.
1Why should Caledonia focus on project free cash flows as opposed to the accounting profits earned by the project when analyzing whether to undertake the project? ( 5 Points)
2What are the incremental cash flows for the project in years 1 through 5 and how do these cash flows differ from accounting profits or earnings? ( 30 points)
Given
Initial capital expenditure
Shipping and installation costs
Life of the initial expenditure
Salvage value
Marginal tax rate
Discount rate
Net working capitalof sales
Net working capital investment
Fixed costs per year
Sales price(1-4)
Sales price (5)
Variable cost of product
Year 0Year 1Year 2Year 3Year 4Year 5
Units sold70,000120,000140,00080,00060,000
Revenues
Variable costs
Fixed costs$0.00$0.00$0.00$0.00$0.00
Gross profit$0.00$0.00$0.00$0.00$0.00
Depreciation#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
net opearting income#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
Income taxes
Net income/ Accounting Profits#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
Cash flow#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
Additional net working capital$0.00$0.00$0.00$0.00$0.00$0.00
Capital expenditure$0.00
Free cash flow$0.00#DIV/0!#DIV/0!#DIV/0!#DIV/0!#DIV/0!
3What is the project’s initial outlay? ( 15 points)
Initial outlay= Cost of equipment and Plant + Shipping and installation charges + Net working Capital
Initail outlay
4 Sketch out a cash flow diagram for this project. ( 10 points)
YearCash Flow
0
1
2
3
4
5
5 What is the project’s net present value? ( 10 points)
Solution
NPV
6 What is its internal rate of return? (10 points)
Solution
IRR
7 Should the project be taken on? (Explain your answer) ( 5 points)
Use the order calculator below and get started! Contact our live support team for any assistance or inquiry.
[order_calculator]