Question

In: Finance

You are evaluating a project for your company. You estimate the sales price to be $630...

You are evaluating a project for your company. You estimate the sales price to be $630 per unit and sales volume to be 3,300 units in year 1; 4,300 units in year 2; and 2,800 units in year 3. The project has a three-year life. Variable costs amount to $430 per unit and fixed costs are $265,000 per year. The project requires an initial investment of $390,000 in assets which will be depreciated straight-line to zero over the three-year project life. The actual market value of these assets at the end of year 3 is expected to be $63,000. NWC requirements at the beginning of each year will be approximately 30 percent of the projected sales during the coming year. The tax rate is 35 percent and the required return on the project is 9 percent. What change in NWC occurs at the end of year 1?

$189,000

$122,850

$529,200

$343,980

Solutions

Expert Solution

Answer:

Change in NWC occurs at the end of year 1:

Correct answer is: $189,000

Other options are incorrect.

Workings:

NWC requirements at the beginning of each year will be approximately 30 percent of the projected sales during the coming year.

Sales in Year 1 = Sales quantity in Year 1 * Sale Price = 3,300 * $630 = $2,079,000

Sales in Year 2 = 4,300 * $630 = $2,709,000

Year 1 requirement of NWC = 30% * $2,079,000 = $623,700

Year 2 requirement of NWC = 30% * $2,709,000 = $812,700

Increase in NWC requirement in year 2 over year 1 = $812,000 - $623,000 = $189,000

As NWC requirements are at the beginning of year, we can also assume this requirement is at the end of previous year.

This implies for cash flow evaluation, the entire requirement of NWC ($623,700) for year 1, need to be provided for at the end of Year 0.

The incremental requirement of $189,000 of NWC for year 2 have to be provided for at the end year 1.

Hence the change in NWC occurs at the end of year 1 = $189,000


Related Solutions

You are evaluating a project for your company. You estimate the sales price to be $200...
You are evaluating a project for your company. You estimate the sales price to be $200 per unit and sales volume to be 3,000 units in year 1; 4,000 units in year 2; and 2,500 units in year 3. The project has a three-year life. Variable costs amount to $50 per unit and fixed costs are $150,000 per year. The project requires an initial investment of $200,000 in assets which will be depreciated straight-line to zero over the three-year project...
You are evaluating a project for your company. You estimate the sales price to be $200...
You are evaluating a project for your company. You estimate the sales price to be $200 per unit and sales volume to be 3,000 units in year 1; 4,000 units in year 2; and 2,500 units in year 3. The project has a three-year life. Variable costs amount to $50 per unit and fixed costs are $150,000 per year. The project requires an initial investment of $200,000 in assets which will be depreciated straight-line to zero over the three-year project...
ou are evaluating a project for your company. You estimate the sales price to be $290...
ou are evaluating a project for your company. You estimate the sales price to be $290 per unit and sales volume to be 3,900 units in year 1; 4,900 units in year 2; and 3,400 units in year 3. The project has a three-year life. Variable costs amount to $140 per unit and fixed costs are $195,000 per year. The project requires an initial investment of $228,000 in assets which will be depreciated straight-line to zero over the three-year project...
You are evaluating a product for your company. You estimate the sales price of product to...
You are evaluating a product for your company. You estimate the sales price of product to be $240 per unit and sales volume to be 11,400 units in year 1; 26,400 units in year 2; and 6,400 units in year 3. The project has a 3 year life. Variable costs amount to $165 per unit and fixed costs are $214,000 per year. The project requires an initial investment of $366,000 in assets which will be depreciated straight-line to zero over...
You are evaluating a product for your company. You estimate the sales price of product to...
You are evaluating a product for your company. You estimate the sales price of product to be $160 per unit and sales volume to be 10,600 units in year 1; 25,600 units in year 2; and 5,600 units in year 3. The project has a 3 year life. Variable costs amount to $85 per unit and fixed costs are $206,000 per year. The project requires an initial investment of $342,000 in assets which will be depreciated straight-line to zero over...
you are evaluating a new project and need an estimate for your project's beta. You have...
you are evaluating a new project and need an estimate for your project's beta. You have identified the following information about three firms with comparable projects. Firm Name Equity Beta Debt Beta Debt to equity ratio Lincoln 1.25 0 0.25 Blinkin 1.6 0.2 1 Nod 2.3 0.3 1.5 The unlevered beta for Nod is closest to : A.1.00 B.0.90 C.0.95 D.1.10
You are evaluating a project for your company. The initial outlay for the project is $5,000,000,...
You are evaluating a project for your company. The initial outlay for the project is $5,000,000, and free cash flows for the project are $1,000,000, $3,000,000, $3,000,000, $4,000,000 and $4,000,000. For risk analysis, you utilize the Payback and Discounted Payback methods to trigger increased risk scrutiny. Your standard is, any project that goes longer than 3 years under either metric will go through these increased risk tests. If your required rate is 12%, does this project qualify for increased scrutiny?...
You are evaluating a project for your company. The project will require equipment that has a...
You are evaluating a project for your company. The project will require equipment that has a purchase price of $500,000, and will need to include $60,000 for delivery costs and $70,000 for installation related expenses. The equipment will be depreciated using MACRS as a 10 year class asset. Assume you expect a salvage value of $50,000 at the end of the projects life. In addition, land will need to be purchased for $1,500,000. The land is expected to increase in...
You are evaluating a project for your company. The project will require equipment that has a...
You are evaluating a project for your company. The project will require equipment that has a purchase price of $500,000, and will need to include $60,000 for delivery costs and $70,000 for installation related expenses. The equipment will be depreciated using MACRS as a 10 year class asset. Assume you expect a salvage value of $50,000 at the end of the projects life. In addition, land will need to be purchased for $1,500,000. The land is expected to increase in...
11. You are evaluating a proposed project for your company. The project is expected to generate...
11. You are evaluating a proposed project for your company. The project is expected to generate the following end-of-year cash flows: You have been told you should evaluate this project with an interest rate of 8.00%. A) What is the NPV? B) what is the Internal Rate of Return (IRR) C) Based on the information above: Your group leader has now told you that the risk of the project was understated before. As a result, she tells you to recalculate...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT