Buhler Industries is a farm implement manufacturer. Management is currently evaluating a proposal to build a plant that will manufacture lightweight tractors. Buhler plans to use a cost of capital of 12% to evaluate this project. Based on extensive research, it has prepared the following incomplete incremental free cash flow projections (in millions of dollars): Year 0 Free Cash Flow ($000,000s) Revenues - Manufacturing expenses (other than depreciation) - Marketing expenses CCA CCA EBIT - Taxes (35%) Unlevered net income +CCA - Increases in net working capital Years 1-9 113.00 - 37.00 -8.00 Year 10 ? ? 2 2 -5.00 113.00 - 37.00 - 8.00 ? 2 ? 2 ? 2 2 -5.00

Managerial Economics: Applications, Strategies and Tactics (MindTap Course List)
14th Edition
ISBN:9781305506381
Author:James R. McGuigan, R. Charles Moyer, Frederick H.deB. Harris
Publisher:James R. McGuigan, R. Charles Moyer, Frederick H.deB. Harris
Chapter17: Long-term Investment Analysis
Section: Chapter Questions
Problem 6E
icon
Related questions
Question
- Increases in net working capital
- Capital expenditures
+ Continuation value
= Free cash flow
- 145.00
- 145.00
5.00
?
5.00
10.00
?
The relevant CCA rate for the capital expenditures is 20%. Assume assets are never sold.
a. For this base-case scenario, what is the NPV of the plant to manufacture lightweight tractors?
b. Based on input from the marketing department, Buhler is uncertain about its revenue forecast. In particular, management would like to examine the sensitivity of the NPV to the revenue assumptions. What is the NPV of this project if revenues
are 10% higher than forecast? What the NPV of this project if revenues are 10% lower than forecast?
Using the indirect method requires a separate calculation of the CCA tax shield. What is the present value of the CCA tax shield?
The present value of the CCA tax shield is $
million. (Round to two decimal places.)
Transcribed Image Text:- Increases in net working capital - Capital expenditures + Continuation value = Free cash flow - 145.00 - 145.00 5.00 ? 5.00 10.00 ? The relevant CCA rate for the capital expenditures is 20%. Assume assets are never sold. a. For this base-case scenario, what is the NPV of the plant to manufacture lightweight tractors? b. Based on input from the marketing department, Buhler is uncertain about its revenue forecast. In particular, management would like to examine the sensitivity of the NPV to the revenue assumptions. What is the NPV of this project if revenues are 10% higher than forecast? What the NPV of this project if revenues are 10% lower than forecast? Using the indirect method requires a separate calculation of the CCA tax shield. What is the present value of the CCA tax shield? The present value of the CCA tax shield is $ million. (Round to two decimal places.)
Buhler Industries is a farm implement manufacturer. Management is currently evaluating a proposal to build a plant that will manufacture lightweight tractors. Buhler plans to use a cost of capital of 12% to evaluate this project. Based on
extensive research, it has prepared the following incomplete incremental free cash flow projections (in millions of dollars):
Year 10
Free Cash Flow ($000,000s)
Revenues
- Manufacturing expenses (other than depreciation)
- Marketing expenses
- CCA
= EBIT
- Taxes (35%)
= Unlevered net income
+ CCA
- Increases in net working capital
Year 0
Years 1-9
113.00
- 37.00
- 8.00
?
?
?
?
?
- 5.00
113.00
- 37.00
- 8.00
?
?
?
?
?
- 5.00
Transcribed Image Text:Buhler Industries is a farm implement manufacturer. Management is currently evaluating a proposal to build a plant that will manufacture lightweight tractors. Buhler plans to use a cost of capital of 12% to evaluate this project. Based on extensive research, it has prepared the following incomplete incremental free cash flow projections (in millions of dollars): Year 10 Free Cash Flow ($000,000s) Revenues - Manufacturing expenses (other than depreciation) - Marketing expenses - CCA = EBIT - Taxes (35%) = Unlevered net income + CCA - Increases in net working capital Year 0 Years 1-9 113.00 - 37.00 - 8.00 ? ? ? ? ? - 5.00 113.00 - 37.00 - 8.00 ? ? ? ? ? - 5.00
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 5 steps with 8 images

Blurred answer
Knowledge Booster
Marginal and Average Tax Rate
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, economics and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Managerial Economics: Applications, Strategies an…
Managerial Economics: Applications, Strategies an…
Economics
ISBN:
9781305506381
Author:
James R. McGuigan, R. Charles Moyer, Frederick H.deB. Harris
Publisher:
Cengage Learning