Jack tar, cfo of sheetbend & halyard, inc

Sheetbend & Halyard Case

Jack Tar, CFO of Sheetbend & Halyard, Inc., opened the company’s confidential envelope. It contained a draft of a competitive bid for a contract to supply duffel canvas to the US Navy. The cover memo from the Sheetbend’s CEO asked Mr. Tar to review the bid before it was submitted.

The bid and its supporting documents had been prepared by Sheetbend’s sales staff. It called for Sheetbend to supply 100,000 yards of duffel canvas per year for five years. The proposed selling price was fixed at $30 per yard.

Mr. Tar was not usually involved in sales, but this bid was unusual in at least two respects. First, if accepted by the navy, the bid would commit Sheetbend to a fixed-price, long-term contract. Second, producing the duffel canvas would require and investment of $1.5 million to purchase machinery to refurbish Sheetbend’s plant in Pleasantboro, Maine.

Mr. Tar set to work and by the end of the week he had collected the following facts and assumptions:

The plant in Pleasantboro had been built in the early 1900s and is now idle. The plant was fully depreciated on Sheetbend’s books, except for the $10,000 purchase cost of the land (in 1947).

Because the land was valuable shorefront property, Mr. Tar thought the land and the idle plant could be sold, immediately or in the near future, for $600,000.

Refurbishing the plant would cost $500,000. This investment would be depreciated for tax purposes on the ten-year MACRS schedule.

The new machinery would cost $1 million. This investment could be depreciated on the five-year MACRS schedule.

The refurbished plant and new machinery would last for many years.; however, the remaining market for duffel canvas was small, and it was not clear that additional orders could be obtained once the navy contract was finished. The machinery was custom-built and could only be used for duffel canvas. Its second-hand value at the end of five years was probably zero.

Table 1-1 shows the sales staff’s forecast and decided that its assumptions were reasonable, except that the forecast used book, not tax, depreciation.

The forecast income statement contained no mention of working capital, but Mr. Tar thought that working capital would average about ten percent of sales.

Armed with this information, Mr. Tar constructed a spreadsheet to calculate the NPV of the duffel canvas project, assuming that Sheetbend’s bid would be accepted by the navy.

He had just finished debugging the spreadsheet when another confidential envelope arrived from Sheetbend’s CEO. It contained a firm offer from a Maine real estate developer to purchase Sheetbend’s Pleasantboro land and plant for $1.5 million in cash.

Should Mr. Tar recommend submitting the bid to the navy at the purposed price of $30 per yard? The discount rate for this project is twelve percent.

Table 1-1

Forecast income statement for the U.S. Navy duffel canvas project (dollar figures in thousands, except price per yard)

Year:

1

2

3

4

5

1. Yards sold

100.00

100.00

100.00

100.00

100.00

2. Price per yard

30.00

30.00

30.00

30.00

30.00

3. Revenue (1 x 2)

3,000.00

3,000.00

3,000.00

3,000.00

3,000.00

4. Cost of goods sold

2,100.00

2,184.00

2,271.00

2,362.21

2,456.70

5. Operating cash flow (3 – 4)

900.00

816.00

728.64

637.79

543.30

6. Depreciation

250.00

250.00

250.00

250.00

250.00

7. Income (5 – 6)

650.00

566.00

478.64

387.79

293.30

8. Tax at 35%

227.50

198.10

167.52

135.72

102.65

9. Net income (7 – 8)

$422.50

$367.90

$311.12

$252.07

$190.65

Notes:

Yards sold and price per yard would be fixed by contract

Cost of goods includes fixed cost of $300,000 per year plus variable costs of $18 per yard. Costs are expected to increase at the inflation rate of four percent per year.

Depreciation: A $1 million investment in machinery is depreciated straight-line over five years ($200,000 per year). The $500,000 cost of refurbishing the Pleasantboro plant is depreciated straight-line over ten years ($50,000 per year).

Please answer the following questions regarding the case study. Type your answers in the section of the course called “Case Study Two Questions.

Project the cash flows for the navy duffel canvas project for years 0 through 5.

Be sure to take into account the three main parts of a project valuation: initial costs, annual cash flows, and terminal value. As you do so, make the following assumptions (in addition to those already mentioned in the case):

The forecasts in Table 1-1 are accurate, except that depreciation should be calculated according to the MACRS schedules.

The $1.5 million offer for the land and plant represents the property’s true current market value (i.e., what it could be sold for) and the best estimate of its market value in 5 years.

For initial costs, remember to include cash flows for the cost of the land, plant, and machinery. The opportunity cost of the land should be included as part of your initial costs. (Note that if S&H opted to sell the land, there would be tax consequences associated with the sale.) Also remember to account for investment in working capital.

For terminal value, remember to include cash flows for selling or writing off the land, plant, and machinery at the conclusion of the project. (Don’t forget the tax consequences.) Also remember to account for the freeing up of working capital at the end of the project.

Note: Although you could do these projections with pencil, paper, and calculator, you should do this on an Excel spreadsheet. Attach the spreadsheet with your projections to your report.

What is the net present value of the navy duffel canvas project? What is the IRR of the project? Based on the assumptions that have been made, should S&H accept the project?

Perform some sensitivity analysis on your projections. Which assumptions concern you the most? Are there any reasonable changes in assumptions that would make you change your mind about whether or not to accept the project?

 

1 Project the cash flows for the navy duffel canvas project for years 0 through 5.

 

Be sure to take into account the three main parts of a project valuation: initial costs, annual cash flows, and terminal value. As you do so, make the following assumptions (in addition to those already mentioned in the case):

The forecasts in Table 8-6 are accurate, except that depreciation should be calculated according to the MACRS schedules.

The $1.5 million offer for the land and plant represents the property’s true current market value (i.e., what it could be sold for) and the best estimate of its market value in 5 years.

For initial costs, remember to include cash flows for the cost of the land, plant, and machinery. The opportunity cost of the land should be included as part of your initial costs. (Note that if S&H opted to sell the land, there would be tax consequences associated with the sale.) Also remember to account for investment in working capital.

For terminal value, remember to include cash flows for selling or writing off the land, plant, and machinery at the conclusion of the project. (Don’t forget the tax consequences.) Also remember to account for the freeing up of working capital at the end of the project.

 

Note: Although you could do these projections with pencil, paper, and calculator, you should do this on an Excel spreadsheet. Attach the spreadsheet with your projections to your report.

 

2. What is the net present value of the navy duffel canvas project? What is the IRR of the project? Based on the assumptions that have been made, should S&H accept the project?

 

3. Perform some sensitivity analysis on your projections. Which assumptions concern you the most? Are there any reasonable changes in assumptions that would make you change your mind about whether or not to accept the project?

Order a unique copy of this paper
(550 words)

Approximate price: $22

Our Basic features
  • Free title page and bibliography
  • Plagiarism-free guarantee
  • Unlimited revisions
  • Money-back guarantee
  • 24/7 support
Our Options
  • Writer’s samples
  • Expert Proofreading
  • Overnight delivery
  • Part-by-part delivery
  • Copies of used sources
Paper format
  • 275 words per page
  • 12 pt Arial/Times New Roman
  • Double line spacing
  • Any citation style (APA, MLA, Chicago/Turabian, Harvard)

AcademicWritingCompany guarantees

Our customer is the center of what we do and thus we offer 100% original essays..
By ordering our essays, you are guaranteed the best quality through our qualified experts.All your information and everything that you do on our website is kept completely confidential.

Money-back guarantee

Academicwritingcompany.com always strives to give you the best of its services. As a custom essay writing service, we are 100% sure of our services. That is why we ensure that our guarantee of money-back stands, always

Read more

Zero-plagiarism tolerance guarantee

The paper that you order at academicwritingcompany.com is 100% original. We ensure that regardless of the position you are, be it with urgent deadlines or hard essays, we give you a paper that is free of plagiarism. We even check our orders with the most advanced anti-plagiarism software in the industry.

Read more

Free-revision guarantee

The Academicwritingcompany.com thrives on excellence and thus we help ensure the Customer’s total satisfaction with the completed Order.To do so, we provide a Free Revision policy as a courtesy service. To receive free revision the Academic writing Company requires that the you provide the request within Fifteen (14) days since the completion date and within a period of thirty (30) days for dissertations and research papers.

Read more

Privacy and Security policy

With Academicwritingcompan.com, your privacy is the most important aspect. First, the academic writing company will never resell your personal information, which include credit cards, to any third party. Not even your lecturer on institution will know that you bought an essay from our academic writing company.

Read more

Adherence to requirements guarantee

The academic writing company writers know that following essay instructions is the most important part of academic writing. The expert writers will, therefore, work extra hard to ensure that they cooperate with all the requirements without fail. We also count on you to help us provide a better academic paper.

Read more

Calculate the price of your order

550 words
We'll send you the first draft for approval by September 11, 2020 at 10:52 AM
Total price:
$26
The price is based on these factors:
Customer Academic level
Number of pages required
Urgency of paper