Scribd
Upload
157 views9 pages

Allied Sugar Company

The documents provide profitability estimates and sales projections for expanding syrup production capacity. The expansion requires $1.3 million in new equipment and has an estimated payback period of 0.4 years. Projections show sales increasing from $6 million in year 1 to $10 million in year 3 and after. The expansion is estimated to generate positive cash flows each year and have a 28% internal rate of return, above the company's 15% cost of capital. The new facility is projected to be more profitable than maintaining the current facility.

Uploaded by

FurqanTariq
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
157 views9 pages

Allied Sugar Company

The documents provide profitability estimates and sales projections for expanding syrup production capacity. The expansion requires $1.3 million in new equipment and has an estimated payback period of 0.4 years. Projections show sales increasing from $6 million in year 1 to $10 million in year 3 and after. The expansion is estimated to generate positive cash flows each year and have a 28% internal rate of return, above the company's 15% cost of capital. The new facility is projected to be more profitable than maintaining the current facility.

Uploaded by

FurqanTariq
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 9

Exhibit 1

Preliminary Profitability Estimates


Syrup Capacity Expansion

Sales (100,000 barrels at $100) $10,000,000


Cash Expenses
Cost of goods sold (100,000 barrels at $58.00) $5,800,000
Building lease $325,000
Marketing expenses $253,000
Other expenses $300,000
Total expenses $6,678,000
Contribution to Profit $3,322,000

Equipment Required
New Equipment to be purchased $1,275,000
Old Equipment to be moved (Book Value) $15,000
Cost of moving and installation $25,000
Total Capital cost $1,315,000

Payback Period 0.40


Exhibit 2
Estimated Sales and Marketing Expenses

Annual Sales
Barrels Revenues
Status quo 50,000.00 $5,000,000
New Facility
Year 1 60,000.00 $6,000,000
Year 2 75,000.00 $7,500,000
Year 3 and after 100,000.00 $10,000,000
Production Cost Estimates
Variable cost per Annual Fixed Costs
barrel Lease Depreciation
Status quo $60.00 $100,000.00 $5,000.00
New Facility
Year 1 $59.50 $325,000.00 $131,500.00
Year 2 $58.50 $325,000.00 $131,500.00
Year 3 and after $58.00 $325,000.00 $131,500.00
Years 4-5 $58.00 $325,000.00 $131,500.00
Annual Marketing
Expenses
$87,500

$287,500.00
$287,000.00
$253,000.00

nnual Fixed Costs


Other
$50,000.00

$300,000.00
$300,000.00
$300,000.00
$300,000.00
Allied Sugar Company - Submitted by 19010025
Salvage Value of Plant $ 500,000.00
WACC 15%
Tax 40%

New Plant Site 0 1 2 3

Sales Price $ 100.00 $ 100.00 $ 100.00


Variable cost per barrel $ 59.50 $ 58.50 $ 58.00
Units sold 60,000.00 75,000.00 100,000.00
Total Sales $ 6,000,000.00 $ 7,500,000.00 $ 10,000,000.00
COGS $ 3,570,000.00 $ 4,387,500.00 $ 5,800,000.00
Gross Margin $ 2,430,000.00 $ 3,112,500.00 $ 4,200,000.00
Marketing Expenses $ 287,500.00 $ 287,000.00 $ 253,000.00
Lease $ 325,000.00 $ 325,000.00 $ 325,000.00
Old Equipment Book Value $ 15,000.00
Cost of dismantling old equipment $ 25,000.00
Old Equipment Depreciation $ 5,000.00 $ 5,000.00 $ 5,000.00
Purchase of New Equipment $ 1,275,000.00
New Equipment Starting Value $ 1,275,000.00 $ 1,020,000.00 $ 693,600.00
New Equipment Depreciation Rate 20% 32% 19%
New Equipment Depreciation $ 255,000.00 $ 326,400.00 $ 131,784.00
New Equipment Ending Value $ 1,020,000.00 $ 693,600.00 $ 561,816.00
Total Depreciation $ 260,000.00 $ 331,400.00 $ 136,784.00
Other $ 300,000.00 $ 300,000.00 $ 300,000.00
EBIT $ (1,315,000.00) $ 1,257,500.00 $ 1,869,100.00 $ 3,185,216.00
Tax $ - $ 503,000.00 $ 747,640.00 $ 1,274,086.40
EBIAT $ - $ 754,500.00 $ 1,121,460.00 $ 1,911,129.60
Add Back Depreciation $ - $ 260,000.00 $ 331,400.00 $ 136,784.00
Capex $ 420,000.00 $ 725,000.00 $ 1,040,000.00 $ 1,341,000.00
Net Working Capital Expenditure $ (305,000.00) $ (315,000.00) $ (301,000.00)
Salvage Value After Tax
Cash Flow $ (1,315,000.00) $ 709,500.00 $ 1,137,860.00 $ 1,746,913.60
Old Plant Site 0 1 2 3

Sales Price $ 100.00 $ 100.00 $ 100.00


Variable cost per barrel $ 60.00 $ 60.00 $ 60.00
Units sold 50,000.00 50,000.00 50,000.00
Total Sales $ 5,000,000.00 $ 5,000,000.00 $ 5,000,000.00
COGS $ 3,000,000.00 $ 3,000,000.00 $ 3,000,000.00
Gross Margin $ 2,000,000.00 $ 2,000,000.00 $ 2,000,000.00
Marketing Expenses $ 87,500.00 $ 87,500.00 $ 87,500.00
Lease $ 100,000.00 $ 100,000.00 $ 100,000.00
Total Depreciation $ 5,000.00 $ 5,000.00 $ 5,000.00
Other $ 50,000.00 $ 50,000.00 $ 50,000.00
Operating Income $ 1,757,500.00 $ 1,757,500.00 $ 1,757,500.00
Tax $ 703,000.00 $ 703,000.00 $ 703,000.00
EBIAT $ 1,054,500.00 $ 1,054,500.00 $ 1,054,500.00
Add Back Depreciation $ 5,000.00 $ 5,000.00 $ 5,000.00
Cash Flow $ 1,059,500.00 $ 1,059,500.00 $ 1,059,500.00

Incremental Cash Flows 0 1 2 3


Difference in Cash Flows $ (1,315,000.00) $ (350,000.00) $ 78,360.00 $ 687,413.60
Cumulative Cash Flow $ (1,315,000.00) $ (1,665,000.00) $ (1,586,640.00) $ (899,226.40)
Discounted Cash Flows $ (1,315,000.00) $ (304,347.83) $ 59,251.42 $ 451,985.60
Cumulative Discounted Cash Flows $ (1,315,000.00) $ (1,619,347.83) $ (1,560,096.41) $ (1,108,110.81)

NPV $ 784,477.33
IRR 28%
Payback 3.39
Discounted Payback 3.84
4 5

$ 100.00 $ 100.00
$ 58.00 $ 58.00
100,000.00 100,000.00
$ 10,000,000.00 $ 10,000,000.00
$ 5,800,000.00 $ 5,800,000.00
$ 4,200,000.00 $ 4,200,000.00
$ 253,000.00 $ 253,000.00
$ 325,000.00 $ 325,000.00

$ - $ -

$ 561,816.00 $ 494,398.08
12% 11%
$ 67,417.92 $ 54,383.79
$ 494,398.08 $ 440,014.29
$ 67,417.92 $ 54,383.79
$ 300,000.00 $ 300,000.00
$ 3,254,582.08 $ 3,267,616.21
$ 1,301,832.83 $ 1,307,046.48
$ 1,952,749.25 $ 1,960,569.73
$ 67,417.92 $ 54,383.79
$ 1,341,000.00 $ -
$ 200,000.00
$ 3,361,167.17 $ 2,214,953.52
4 5

$ 100.00 $ 100.00
$ 60.00 $ 60.00
50,000.00 50,000.00
$ 5,000,000.00 $ 5,000,000.00
$ 3,000,000.00 $ 3,000,000.00
$ 2,000,000.00 $ 2,000,000.00
$ 87,500.00 $ 87,500.00
$ 100,000.00 $ 100,000.00

$ 50,000.00 $ 50,000.00
$ 1,762,500.00 $ 1,762,500.00
$ 705,000.00 $ 705,000.00
$ 1,057,500.00 $ 1,057,500.00
$ - $ -
$ 1,057,500.00 $ 1,057,500.00

4 5
$ 2,303,667.17 $ 1,157,453.52
$ 1,404,440.77 $ 2,561,894.28
$ 1,317,129.18 $ 575,458.96
$ 209,018.37 $ 784,477.33

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy