Question

Emperor’s Clothes Fashions can invest $8 million in a new plant for producing invisible makeup. The...

Emperor’s Clothes Fashions can invest $8 million in a new plant for producing invisible makeup. The plant has an expected life of 5 years, and expected sales are 9 million jars of makeup a year. Fixed costs are $2.9 million a year, and variable costs are $2.10 per jar. The product will be priced at $3.10 per jar. The plant will be depreciated straight-line over 5 years to a salvage value of zero. The opportunity cost of capital is 10%, and the tax rate is 30%.

a. What is project NPV under these base-case assumptions?

b. What is NPV if variable costs turn out to be $2.40 per jar?

c. What is NPV if fixed costs turn out to be $2.2 million per year?

d. At what price per jar would project NPV equal zero?

Homework Answers

Answer #1
Emperor 0 1 2 3 4 5
Investment -8,000,000
Sales 27,900,000 27,900,000 27,900,000 27,900,000 27,900,000
VC -18,900,000 -18,900,000 -18,900,000 -18,900,000 -18,900,000
FC -2,900,000 -2,900,000 -2,900,000 -2,900,000 -2,900,000
Depreciation -1,600,000 -1,600,000 -1,600,000 -1,600,000 -1,600,000
EBT 4,500,000 4,500,000 4,500,000 4,500,000 4,500,000
Tax (30%) -1,350,000 -1,350,000 -1,350,000 -1,350,000 -1,350,000
Net Income 3,150,000 3,150,000 3,150,000 3,150,000 3,150,000
Cash Flows -8,000,000 4,750,000 4,750,000 4,750,000 4,750,000 4,750,000
NPV $10,006,237.15

Cash Flows = Investment + Net Income + Depreciation

NPV can be calculated using the same function in excel or calculator using 10% discount rate.

If VC = 2.4 per jar, then NPV = $2,841,650.16

If FC = 2.2m, then NPV = $11,863,722.67

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Emperor’s Clothes Fashions can invest $6 million in a new plant for producing invisible makeup. The...
Emperor’s Clothes Fashions can invest $6 million in a new plant for producing invisible makeup. The plant has an expected life of 5 years, and expected sales are 7 million jars of makeup a year. Fixed costs are $1.8 million a year, and variable costs are $2.50 per jar. The product will be priced at $3.40 per jar. The plant will be depreciated straight-line over 5 years to a salvage value of zero. The opportunity cost of capital is 12%,...
A 10-year widget-producing project requires $36 million in upfront investment (all in depreciable assets), 30% of...
A 10-year widget-producing project requires $36 million in upfront investment (all in depreciable assets), 30% of which is borrowed capital at an interest rate of 6% per year. The expected widget sales are 1,000,000 widgets per year. The expected price per widget is $24 and the variable cost is $12 per widget. The fixed costs excluding depreciation are expected to be $6 million per year for ten years. The upfront investment will be depreciated on a straight line basis for...
Bourque Enterprises is considering a new project. The project will generate sales of $1.7 million, $2.4...
Bourque Enterprises is considering a new project. The project will generate sales of $1.7 million, $2.4 million, $2.3 million, and $1.8 million over the next four years, respectively. The fixed assets required for the project will cost $2.2 million and will be eligible for 100 percent bonus depreciation. At the end of the project, the fixed assets can be sold for $160,000. Variable costs will be 20 percent of sales and fixed costs will be $550,000 per year. The project...
The Solar Calculator Company proposes to invest $15 million in a new calculator-making plant. Fixed costs...
The Solar Calculator Company proposes to invest $15 million in a new calculator-making plant. Fixed costs are $4 million per year. A solar calculator costs $20 per unit to manufacture and sells for $75 per unit. If the plant lasts for three years and the cost of capital is 5%, what is the break-even level (i.e., NPV = 0) of annual sales? Assume that revenues and costs occur at the end of each year. Assume no taxes and no depreciation....
Question. Marie's Fashions is considering a project that will require $28,000 in net working capital and...
Question. Marie's Fashions is considering a project that will require $28,000 in net working capital and initial investment of$87,000 in fixed assets. The ~project is expected to produce annual sales of $75,000 with associated costs of $57,000. The project has a 5-year life. The company uses straight-line depreciation to a zero book value over the life of the project. The tax rate is 30 percent. The required rate of return for the project is 12%. What is the operating cash...
You are considering opening a new plant. The plant will cost $ 101.3 million up front...
You are considering opening a new plant. The plant will cost $ 101.3 million up front and will take one year to build. After that it is expected to produce profits of $ 29.8 million at the end of every year of production. The cash flows are expected to last forever. Calculate the NPV of this investment opportunity if your cost of capital is 8.4 %. Should you make the​ investment? Calculate the IRR and use it to determine the...
HShapedB Inc. is considering an eight year project with an initial outlay of $220 million. The...
HShapedB Inc. is considering an eight year project with an initial outlay of $220 million. The project's assets will be depreciated straight-line to zero and their expected salvage value is $35 million. The project is expected to generate sales of $22 million in the first year, $60 million is the second, and $110 million annually after that. The project is expected to require fixed operating costs of $17 million, and variable operating costs are estimated at about 25% of sales....
1. A 10-year steel pipe-producing project requires $66million in upfront investment (all in depreciable assets). The...
1. A 10-year steel pipe-producing project requires $66million in upfront investment (all in depreciable assets). The expected price per pipe is $64 and the variable cost is $24 per widget. The fixed costs excluding depreciation are expected to be $14 million per year for ten years. The upfront investment will be depreciated on a straight line basis for the 10-year useful life of the project to $6 million book value. The expected salvage value of the assets is $14 million....
A new plant, which requires a total capital investment of R 20 million (working capital of...
A new plant, which requires a total capital investment of R 20 million (working capital of R2 million) for a capacity of 2 500 tons per year is being planned. The selling price I R 8000 per ton. The variable operating cost is expected to be R 3 000 per ton. The monthly fixed operating cost will be R 500 000 (excluding depreciation) The plant is operated at 90% of the capacity. If the declining balance depreciation method is used...
FIN3610, Inc., is planning to set up a new manufacturing plant in New York to produce...
FIN3610, Inc., is planning to set up a new manufacturing plant in New York to produce safety tools. The company bought some land six years ago for $4.3 million in anticipation of using it as a warehouse and distribution site, but the company has since decided to rent these facilities from a competitor instead. If the land were sold today, the company would sell for $4.6 million on an after-tax basis. In four years, the land could be sold for...