Question

In: Finance

You are evaluating a project for The Ultimate recreational tennis racket, guaranteed to correct that wimpy...

You are evaluating a project for The Ultimate recreational tennis racket, guaranteed to correct that wimpy backhand. You estimate the sales price of The Ultimate to be $490 per unit and sales volume to be 1,000 units in year 1; 1,250 units in year 2; and 1,325 units in year 3. The project has a 3-year life. Variable costs amount to $270 per unit and fixed costs are $100,000 per year. The project requires an initial investment of $192,000 in assets, which will be depreciated on a straight-line basis with a life of 3 years. The actual market value of these assets at the end of year 3 is expected to be $44,000. NWC requirements at the beginning of each year will be approximately 25 percent of the projected sales during the coming year. The tax rate is 34 percent and the required return on the project is 10 percent. (Use SL depreciation table) What will the cash flows for this project be for years 0-3?

Solutions

Expert Solution

Time line 0 1 2 3
Cost of new machine -192000
Initial working capital =next year unit sales*sales price*0.25 -122500
=Initial Investment outlay -314500
Unit sales 1000 1250 1325
Profits =no. of units sold * (sales price - variable cost) 220000 275000 291500
Fixed cost -100000 -100000 -100000
-Depreciation Cost of equipment/no. of years -64000 -64000 -64000
-working capital to be maintained =next year unit sales*sales price*0.25 -153125 -162313 0
=Pretax cash flows -97125 -51312.5 127500
-taxes =(Pretax cash flows)*(1-tax) -64102.5 -33866.3 84150
+Depreciation 64000 64000 64000
=after tax operating cash flow -102.5 30133.75 148150
reversal of working capital 437937.5
+Proceeds from sale of equipment after tax =selling price* ( 1 -tax rate) 29040
+Tax shield on salvage book value =Salvage value * tax rate 0
=Terminal year after tax cash flows 466977.5
Total Cash flow for the period -314500 -102.5 30133.75 615127.5

Related Solutions

You are evaluating a project for The Ultimate recreational tennis racket, guaranteed to correct that wimpy...
You are evaluating a project for The Ultimate recreational tennis racket, guaranteed to correct that wimpy backhand. You estimate the sales price of The Ultimate to be $340 per unit and sales volume to be 1,000 units in year 1; 1,250 units in year 2; and 1,325 units in year 3. The project has a 3-year life. Variable costs amount to $195 per unit and fixed costs are $100,000 per year. The project requires an initial investment of $147,000 in...
You are evaluating a project for The Ultimate recreational tennis racket, guaranteed to correct that wimpy...
You are evaluating a project for The Ultimate recreational tennis racket, guaranteed to correct that wimpy backhand. You estimate the sales price of The Ultimate to be $440 per unit and sales volume to be 1,000 units in year 1; 1,250 units in year 2; and 1,325 units in year 3. The project has a 3-year life. Variable costs amount to $245 per unit and fixed costs are $100,000 per year. The project requires an initial investment of $177,000 in...
You are evaluating a project for The Ultimate recreational tennis racket, guaranteed to correct that wimpy...
You are evaluating a project for The Ultimate recreational tennis racket, guaranteed to correct that wimpy backhand. You estimate the sales price of The Ultimate to be $440 per unit and sales volume to be 1,000 units in year 1; 1,250 units in year 2; and 1,325 units in year 3. The project has a 3-year life. Variable costs amount to $245 per unit and fixed costs are $100,000 per year. The project requires an initial investment of $177,000 in...
You are evaluating a project for The Ultimate recreational tennis racket, guaranteed to correct that wimpy...
You are evaluating a project for The Ultimate recreational tennis racket, guaranteed to correct that wimpy backhand. You estimate the sales price of The Ultimate to be $440 per unit and sales volume to be 1,000 units in year 1; 1,250 units in year 2; and 1,325 units in year 3. The project has a 3-year life. Variable costs amount to $245 per unit and fixed costs are $100,000 per year. The project requires an initial investment of $177,000 in...
ou are evaluating a project for The Ultimate recreational tennis racket, guaranteed to correct that wimpy...
ou are evaluating a project for The Ultimate recreational tennis racket, guaranteed to correct that wimpy backhand. You estimate the sales price of The Ultimate to be $400 per unit and sales volume to be 1,000 units in year 1; 1,250 units in year 2; and 1,325 units in year 3. The project has a 3-year life. Variable costs amount to $225 per unit and fixed costs are $100,000 per year. The project requires an initial investment of $165000 in...
Project Cash Flows You are evaluating a project for The Ultimate recreational tennis racket, guaranteed to...
Project Cash Flows You are evaluating a project for The Ultimate recreational tennis racket, guaranteed to correct that wimpy backhand. You estimate the sales price of The Ultimate to be $400 per unit and sales volume to be 1,000 units in year 1; 1,250 units in year 2; and 1,325 units in year 3. The project has a three-year life. Variable costs amount to $225 per unit and fixed costs are $100,000 per year. The project requires an initial investment...
Problem 2 (20 marks) You are evaluating a project for The Ultimate recreational tennis racket, guaranteed...
Problem 2 You are evaluating a project for The Ultimate recreational tennis racket, guaranteed to correct that wimpy backhand. You estimate the unit sales price of The Ultimate to be $500 and sales volume to be 1,000 units in year 1; 1,250 units in year 2, and 1,450 units in year 3. The project has a three year life. Variable costs amount to $225 per unit and fixed costs, excluding depreciation, are $110,000 per year. The project requires an initial...
Problem 2 (20 marks) You are evaluating a project for The Ultimate recreational tennis racket, guaranteed...
Problem 2 You are evaluating a project for The Ultimate recreational tennis racket, guaranteed to correct that wimpy backhand. You estimate the unit sales price of The Ultimate to be $500 and sales volume to be 1,000 units in year 1; 1,250 units in year 2, and 1,450 units in year 3. The project has a three year life. Variable costs amount to $225 per unit and fixed costs, excluding depreciation, are $110,000 per year. The project requires an initial...
You are evaluating a project for The Farpour golf club, guaranteed to correct that nasty slice....
You are evaluating a project for The Farpour golf club, guaranteed to correct that nasty slice. You estimate the sales price of The Tiff-any to be $400 per unit and sales volume to be 1000 units in year 1; 1500 units in year 2; and 1325 units in year 3. The project has a three-year life. Variable costs amount to $225 per unit and fixed costs are $100,000 per year. The project requires an initial investment of $165,000 in assets...
You are the financial analyst for a tennis racket manufacturer. The company is considering using a...
You are the financial analyst for a tennis racket manufacturer. The company is considering using a graphitelike material in its tennis rackets. The company has estimated the information in the following table about the market for a racket with the new material. The company expects to sell the racket for five years. The equipment required for the project has no salvage value and will be depreciated on a straight-line basis. The required return for projects of this type is 14...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT