# Ch8 Bethesda Mining Comapny

Good Essays
991 Words
Grammar
Plagiarism
Writing
Score
Ch8 Bethesda Mining Comapny
Bethesda Mining Company

To be able to analyze the project, we need to calculate the project’s NPV, IRR, MIRR, Payback Period, and Profitability Index.
Since net working capital is built up ahead of sales, the initial cash flow depends in part on this cash outflow. So, we will begin by calculating sales. Each year, the company will sell 600,000 tons under contract, and the rest on the spot market. The total sales revenue is the price per ton under contract times 600,000 tons, plus the spot market sales times the spot market price. The sales per year will be:

| Year | | 1 | 2 | 3 | 4 | Contract | \$ 20,000,000 | \$ 20,000,000 | \$ 20,000,000 | \$ 20,000,000 | Spot | \$ 19,720,000 | \$ 22,620,000 | \$ 25,520,000 | \$ 18,560,000 | Total sales | \$ 39,720,000 | \$ 42,620,000 | \$ 45,520,000 | \$ 38,560,000 | Ton | 740,000 | 790,000 | 840,000 | 720,000 |

The current after-tax value of the land is an opportunity cost. The initial outlay for net working capital is the percentage required net working capital times Year 1 sales, or:
Initial net working capital = .05(\$39,720,000) = \$198000
So, the cash flow today is:
Equipment –\$34,000,000

Land –6,200,000
NWC –1,980,000
Total –\$40,2000,000

Now we can calculate the OCF each year. The OCF is: | Year | | | 1 | 2 | 3 | 4 | 5 | 6 | Annual revenue | 39,720,000 | 42,620,000 | 45,520,000 | 38,560,000 | | | variable cost@26/ton | 19,240,000 | 20,540,000 | 21,840,000 | 18,720,000 | | | Fixed cost | 3,800,000 | 3,800,000 | 3,800,000 | 3,800,000 | 5,000,000 | 6,000,000 | Depreciation | 4,858,600 | 7,646,600 | 5,946,600 | 4,399,600 | | | EBIT |

## You May Also Find These Documents Helpful

• Satisfactory Essays

Sales revenue | \$580,000 | \$600,000 | \$20,000 | U | Cost of goods sold | \$385,000 | \$360,000 | \$25,000 | F |…

• 660 Words
• 3 Pages
Satisfactory Essays
• Good Essays

Technically, the new contract reduces profit of the company by \$3,980. By itself, this one-year contract appears not to be worth the effort of hiring and training new, part-time consultants.…

• 1485 Words
• 6 Pages
Good Essays
• Best Essays

Select Harvest Limited is an Australian company listed on the Australian Securities Exchange. Its main business operations are the producing, manufacturing, distributing and marketing of almond products. The company has over 11 000 acres of its own orchards (either owned or leased) and manages a further 34 000 acres. The share price has experienced severe fluctuations over the past, from a high…

• 3025 Words
• 13 Pages
Best Essays
• Satisfactory Essays

12 b.) The NPV of project A is determined by taking the cash inflows minus the investment cost for Project A which will give you a net value of \$18,272. -\$100,000 for project A is the companies expense amount for funding the project.…

• 265 Words
• 2 Pages
Satisfactory Essays
• Powerful Essays

15,000 15,000 15,000 + Shipping 0 27,665 46,811 52,995 + Inventory Holding Costs 0 4,544 20,489 0 + Excess Capacity Cost 0 0 0 0 + Depreciation 0 45,833 91,667 137,500 =…

• 1659 Words
• 8 Pages
Powerful Essays
• Better Essays

Caledonia Products recently acquired a new financial analyst assistant. Before “unleashing” the new assistant into a solo position Caledonia Products has set a huge task. The new assistant has to take under consideration a new investment, of creating and distributing a new product. The new project would last five years and cost a total of \$1,000,000 over the course of the five years. The assistant will be both calculating the cash flows associated with the new investment as well as evaluate several mutually exclusive projects, (Titman, Keown, & Martin, 2011). The assistant must answer several key questions:…

• 1189 Words
• 5 Pages
Better Essays
• Satisfactory Essays

4). Sales for the year = \$108,229, Net Income for the year= \$13,144, Income from equity investments…

• 7004 Words
• 61 Pages
Satisfactory Essays
• Satisfactory Essays

Sale Direct materials Direct labor Variable manufacturing overhead Fixed manufacturing overhead Variable marketing costs Fixed marketing costs Monthly operating income \$ \$ \$ \$ \$ \$ \$ \$ 750,000.00 225,000.00 120,000.00 105,000.00 150,000.00 37,500.00 65,000.00 47,500.00 (Sale price per unit * Budgeted production) (Direct materials cost per unit * Budgeted production) (Direct labor cost per unit * Budgeted production)…

• 407 Words
• 6 Pages
Satisfactory Essays
• Satisfactory Essays

PART I—SALES ANALYSIS The J&J Corporation manufactures television sets, DVD players and MP3 players. The wholesale prices to their customers can vary from under \$100 to over \$1000, depending on the technical complexity of the item and the quantity purchased. Analyze the following sales data for the company in the following sections: 1. Perform calculations that are relevant to understanding company performance and product 2. What critical issue can you identify for the company by analyzing the financial data? Section 1—Sales Data for 5 years Year 1999 2000 2001 2002 2003 Section II—Sales Data for 2003 Product Line Televisions DVD Players MP3 Players Total Company Forecast \$4,678,000 \$25,200,000 \$2,340,000 \$32,218,000 Company Sales \$5,946,897 \$17,840,691 \$5,946,897 \$29,734,485 Industry Sales \$310,730,000 \$131,340,000 \$208,430,000 \$650,500,000 Company Sales \$26,006,196 \$27,127,246 \$28,206,166 \$29,008,143 \$29,734,485 Industry Sales \$200,460,000 \$365,650,000 \$450,700,000 \$500,800,000 \$650,500,000…

• 529 Words
• 2 Pages
Satisfactory Essays
• Satisfactory Essays

of Return (IRR) from this project is around 15.66%. Given the projected cash flow information…

• 305 Words
• 2 Pages
Satisfactory Essays
• Good Essays

\$ 50,176 20,123 4,575 (73,091) 287 1,757 3,827 (1,653) (2,226) (51) 39,752 67,549 (11,149) 92,222 \$(88,395)…

• 682 Words
• 3 Pages
Good Essays
• Good Essays

1. The overhead allocation rate used in the 1987 model year strategy study at the Automotive Component & Fabrication Plant (ACF) was 435% of direct labor dollar cost. Calculated the overhead allocation rate using the 1987 model year budget. Calculate the overhead allocation rate for each of the model years 1988 through 1990. Are the changes since 1987 in overhead allocation rates significant? Why have these changes occurred?…

• 808 Words
• 4 Pages
Good Essays
• Satisfactory Essays

I consider IRR as independent variable, NPV at minimum ROR and Equivalent Annuity as functions (just like Polynomials function in Math) for each 10 projects because project 6 (Effluent – water treatment at four plants) definitely should be done.…

• 340 Words
• 2 Pages
Satisfactory Essays
• Powerful Essays

- Variable and fixed costs: we use 4-year average growth rates calculated based on Exhibit 8. So non-power variable cost growth rate is 11%, fixed cost growth rate is 6%, selling expenses growth rate is 7% and R&D expenses growth rate is at 5%…

• 1841 Words
• 8 Pages
Powerful Essays
• Good Essays

3. Compute the internal rate of return (IRR) and payback period for each project. How should these…

• 787 Words
• 4 Pages
Good Essays