This exercise parallels the machine-purchase decision for theMendoza Company that is discussed in the...

Free

50.1K

Verified Solution

Question

Accounting

This exercise parallels the machine-purchase decision for theMendoza Company that is discussed in the body of the chapter.Assume that Mendoza is exploring whether to enter a complementaryline of business. The existing business line generates annual cashrevenues of approximately $4,650,000 and cash expenses of$3,705,000, one-third of which are labor costs. The current levelof investment in this existing division is $12,700,000. (Sales andcosts of this division are not affected by the investment decisionregarding the complementary line.)

Mendoza estimates that incremental (noncash) net working capital of$37,000 will be needed to support the new business line. Noadditional facilities-level costs would be needed to support thenew line—there is currently sufficient excess capacity. However,the new line would require additional cash expenses (overheadcosts) of $442,000 per year. Raw materials costs associated withthe new line are expected to be $1,420,000 per year, while thetotal labor cost is expected to double.

The CFO of the company estimates that new machinery costing$3,900,000 would need to be purchased. This machinery has asix-year useful life and an estimated salvage (terminal) value of$624,000. For tax purposes, assume that the Mendoza Company woulduse the straight-line method (with estimated salvage valueconsidered in the calculation).

Assume, further, that the weighted-average cost of capital (WACC)for Mendoza is 11% (after-tax) and that the combined (federal andstate) income tax rate is 39%. Finally, assume that the newbusiness line is expected to generate annual cash revenue of$4,125,000.

Required:
Determine relevant cash flows (after-tax) at each of the followingthree points: (1) project initiation, (2) project operation, and(3) project disposal (termination). For purposes of this lastcalculation, you can assume that the asset is sold at the end ofits useful life for the salvage value used to establish the annualstraight-line depreciation deductions; further, you can assume thatat the end of the project’s life Mendoza will fully recover itsinitial investment in net working capital.

Answer & Explanation Solved by verified expert

4.0 Ratings (751 Votes)

Part 1)

The cash inflow at project initiation is calculated as below:

Cash Flow at Project Initiation = Cost of New Machinery + Investment in Working Capital = 3,900,000 + 37,000 = $3,937,000

_____

Part 2)

The value of cash flow during project operation is determined with the use of following table:

Incremental Cash Revenues		4,125,000
Incremental Cash Expenses
Raw Materials	1,420,000
Labor (3,705,000/3)	1,235,000
Overhead	442,000
Total Incremental Expenses		3,097,000
Incremental Non-Cash Expenses
Depreciation [(3,900,000 - 624,000)/6]		546,000
EBT		482,000
Less Taxes		187,980
EAT		294,020
Add Depreciation		546,000
Annual After-Tax Cash Inflow		$840,020

Cash Flow during Project Operation = $840,020

_____

Part 3)

The cash flow at project disposal (termination) is determined as below:

Cash Flow at Project Disposal (Termination) = Salvage Value + Recovery of Working Capital = 624,000 + 37,000 = $661,000

Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:

Unlimited Question Access with detailed Answers
Zin AI - 3 Million Words
10 Dall-E 3 Images
20 Plot Generations
Conversation with Dialogue Memory
No Ads, Ever!
Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!

Become a Member

Transcribed Image Text

In: AccountingThis exercise parallels the machine-purchase decision for theMendoza Company that is discussed in the body...This exercise parallels the machine-purchase decision for theMendoza Company that is discussed in the body of the chapter.Assume that Mendoza is exploring whether to enter a complementaryline of business. The existing business line generates annual cashrevenues of approximately $4,650,000 and cash expenses of$3,705,000, one-third of which are labor costs. The current levelof investment in this existing division is $12,700,000. (Sales andcosts of this division are not affected by the investment decisionregarding the complementary line.) Mendoza estimates that incremental (noncash) net working capital of$37,000 will be needed to support the new business line. Noadditional facilities-level costs would be needed to support thenew line—there is currently sufficient excess capacity. However,the new line would require additional cash expenses (overheadcosts) of $442,000 per year. Raw materials costs associated withthe new line are expected to be $1,420,000 per year, while thetotal labor cost is expected to double. The CFO of the company estimates that new machinery costing$3,900,000 would need to be purchased. This machinery has asix-year useful life and an estimated salvage (terminal) value of$624,000. For tax purposes, assume that the Mendoza Company woulduse the straight-line method (with estimated salvage valueconsidered in the calculation).Assume, further, that the weighted-average cost of capital (WACC)for Mendoza is 11% (after-tax) and that the combined (federal andstate) income tax rate is 39%. Finally, assume that the newbusiness line is expected to generate annual cash revenue of$4,125,000.Required:Determine relevant cash flows (after-tax) at each of the followingthree points: (1) project initiation, (2) project operation, and(3) project disposal (termination). For purposes of this lastcalculation, you can assume that the asset is sold at the end ofits useful life for the salvage value used to establish the annualstraight-line depreciation deductions; further, you can assume thatat the end of the project’s life Mendoza will fully recover itsinitial investment in net working capital.