Week 2 Discussion Board Assignment
Chrysarbor Textiles is evaluating a new product, a silk/wool blended fabric. Assume that you were recently hired as assistant to the director of capital budgeting, and you must evaluate the new project.
The fabric would be produced in an unused building adjacent to Chrysarbor’s Hickory, North Carolina plant. Chrysarbor owns the building, which is fully depreciated. The required equipment would cost $200,000, plus an additional $40,000 for shipping and installation. In addition, inventories would rise by $25,000, while accounts payable would go up by $5,000. All of these costs would be incurred at Year 0. By a special ruling, the machinery could be depreciated under the MACRS system as 3-year property. (See Table 10A.2 at the end of Chapter 10 for MACRS recovery allowance percentages.)
The project is expected to operate for four years, at which time it will be terminated. The cash inflows are assumed to begin one year after the project is undertaken, or at t = 1, and to continue out to t = 4. At the end of the project’s life (Year 4), the equipment is expected to have a salvage value of $25,000.
Unit sales are expected to total 100,000 five-yard textile rolls per year, and the expected sales price is $2 per roll. Cash operating costs for the project (total operating costs less depreciation) are expected to total 60% of dollar sales. Chrysarbor’s marginal tax rate is 40%, and its required rate of return is 10%. Tentatively, the silk/wool blend fabric project is assumed to be of equal risk to Chrysarbor’s other assets.
You have been asked to evaluate the project and to make a recommendation as to whether it should be accepted or rejected. Your supervisor, Mr. Greg Ward, gave you the following set of tasks to complete:
a. Draw a cash flow time line that shows when the net cash inflows and outflows will occur, and explain how the time line can be used to help structure the analysis.
b. Chrysarbor has a standard form that is used in the capital budgeting process and shown in the following table:
Chrysarbor’s Silk/Wool Fabric Project ($ Thousands)
End of Year: 0 1 2 3 4
Unit sales (Thousands) 100
Price/unit $ 2.00 $ 2.00
Total revenues $200.0
Costs excluding depreciation ($120.0)
Depreciation ( 36.0) ( 16.8)
Total operating costs ($199.2) ($228.0)
Earnings before taxes (EBT) $44.0
Taxes ( 0.3) 25.3
Net income $26.4
Depreciation 79.2 36.0
Supplemental operating CF $ 79.7 $ 54.7
Increase in inventory
Increase in accounts payable
Tax on salvage value
Return of net working capital
Cash flow timeline (net CF): ($260.0) $ 89.7
Cumulative CF for payback: ( 260.0) ( 180.3) 63.0
Complete the table in the following order:
(1) Complete the unit sales, sales price, total revenues, and operating costs excluding depreciation lines.
(2) Complete the depreciation line.
(3) Now complete the table down to net income and then down to net operating cash flows.
(4) Now fill in the blanks under Year 0 and Year 4 for the initial investment outlay and the terminal cash flows and complete the cash flow time line (net CF). Discuss working capital. What would have happened if the machinery were sold for less than its book value?
c. (1) Chrysarbor uses debt in its capital structure, so some of the money used to finance the project will be debt. Given this fact, should the projected cash flows be revised to show projected interest charges? Explain.
(2) Suppose you learned that Chrysarbor had spent $50,000 to renovate the building last year, expensing these costs. Should this cost be reflected in the analysis? Explain.
(3) Now suppose you learned that Chrysarbor could lease its building to another party and earn $25,000 per year. Should this fact be reflected in the analysis? If so, how?
(4) Now assume that the silk/wool blend fabric project would take away profitable sales from Chrysarbor’s cotton/wool blend fabric business. Should this fact be reflected in your analysis? If so, how?
Top Quality and Well-Researched Papers
All ourbpapers are written from scratch. In fact, Clients who ask for paraphrasing services are highly discouraged. We have writers ready to craft any paper from scratch and deliver quality ahead of time.
Professional and Experienced Academic Writers
Our writers keeps you posted on your papers progress - providing you with paper outline/draft. You are also at liberty to communicate directly with your writer.
Free Unlimited Revisions
If you think we missed something, send your order for a free revision. You have 10 days to submit the order for review after you have received the final document. You can do this yourself after logging into your personal account or by contacting our support.
Prompt Delivery and 100% Money-Back-Guarantee
All papers are always delivered on time, in many cases quite ahead of time. In case we need more time to master your paper, we may contact you regarding the deadline extension. In case you cannot provide us with more time, a 100% refund is guaranteed.
Original & Confidential
We use several writing tools checks to ensure that all documents you receive are free from plagiarism. Our editors carefully review all quotations in the text. We also promise maximum confidentiality in all of our services.
24/7 Customer Support
Our support agents are available 24 hours a day 7 days a week and committed to providing you with the best customer experience. Get in touch whenever you need any assistance.
Try it now!
How it works?
Follow these simple steps to get your paper done
Place your order
Fill in the order form and provide all details of your assignment.
Proceed with the payment
Choose the payment system that suits you most.
Receive the final file
Once your paper is ready, we will email it to you.
No need to work on your paper at night. Sleep tight, we will cover your back. We offer all kinds of writing services.
No matter what kind of academic paper you need and how urgent you need it, you are welcome to choose your academic level and the type of your paper at an affordable price. We take care of all your paper needs and give a 24/7 customer care support system.
Admission Essays & Business Writing Help
An admission essay is an essay or other written statement by a candidate, often a potential student enrolling in a college, university, or graduate school. You can be rest assurred that through our service we will write the best admission essay for you.
Our academic writers and editors make the necessary changes to your paper so that it is polished. We also format your document by correctly quoting the sources and creating reference lists in the formats APA, Harvard, MLA, Chicago / Turabian.
If you think your paper could be improved, you can request a review. In this case, your paper will be checked by the writer or assigned to an editor. You can use this option as many times as you see fit. This is free because we want you to be completely satisfied with the service offered.