Question

In: Finance

Sprint Bolt Ltd is a producer of specialised sport shoes. The company has been conducting research...

Sprint Bolt Ltd is a producer of specialised sport shoes. The company has been conducting research and development of a new model, where the lower mould can automatically adjust itself to avoid foot injury. The model has been tested and the managing board is happy to launch its production if it's financial viable. The company has already spent $800,000 for research and development. The new model will have a five-year lifetime, after that the company will stop its production. The new production facilities and equipment will cost $22,000,000 which will be depreciated on a straight line basis to zero book value. The company will not sell the equipment after the production of new product is finished.

The company expects to sell 80,000 pairs in the first year at $300 per pair. As the new technique can be potentially followed by competitors, every year the sale quantity is expected to decrease by 10% and the sale price will decrease by 8%. Variable costs are expected to be 40% of sales. While the new model generates a high gross profit rate, the company expects a high level of product returns of 5% on sales.

As a financial manager of the company, you’re conducting a capital budgeting analysis of the financial viability of the new model.

The company tax rate is 30%. Company’s required payback is 2 years and required rate of return is 25%.

  1. Calculate the incremental cash flows for each year (Y0 to Y5 inclusive).

  1. Calculate the payback period of the project.

  1. Calculate the net present value, that is, the net benefit or net loss in present value terms of the project.

  1. Calculate the present value index of the project.

  1. Calculate the discounted payback period of the project.

  1. Calculate the internal rate of return of the project.

  1. Identify and explain what other factors Sprint Sport should consider. Explain if the company should accept the project or not.

Solutions

Expert Solution

To calculate the incremental cash flows, we need Cash flow after taxes.

Here, the formula we have used:

EBT = sales- sales return- Variable cost- Depreciation

EAT= EBT- Tax

CFAT= EAT + Depreciation

After that we will find the cumulative csh flows or incremental cash flows


Related Solutions

Sprint Bolt Ltd is a producer of specialised sport shoes. The company has been conducting research...
Sprint Bolt Ltd is a producer of specialised sport shoes. The company has been conducting research and development of a new model, where the lower mould can automatically adjust itself to avoid foot injury. The model has been tested and the managing board is happy to launch its production if it is financially viable. The company has already spent $800,000 for research and development. The new model will have a five- year lifetime, after that the company will stop its...
Sprint Bolt Ltd is a producer of specialised sport shoes. The company has been conducting research...
Sprint Bolt Ltd is a producer of specialised sport shoes. The company has been conducting research and development of a new model, where the lower mould can automatically adjust itself to avoid foot injury. The model has been tested and the managing board is happy to launch its production if it is financially viable. The company has already spent $800,000 for research and development. The new model will have a five- year lifetime, after that the company will stop its...
DecaSport is producing high technique and specialised sport shoes. The company has been conducting research and...
DecaSport is producing high technique and specialised sport shoes. The company has been conducting research and development of a new model, where the lower mould can automatically adjust itself to avoid foot injury. The model has been tested and the managing board is happy to launch its production if it's financial viable. The company already spent $800,000 for research and development. The new model will have a five-year lifetime, after that the company will stop its production. The new production...
Champions’ Shoes Ltd is a manufacturer of sport shoes, specialized in the production of basketball and...
Champions’ Shoes Ltd is a manufacturer of sport shoes, specialized in the production of basketball and soccer shoes. The Marketing Director of the company is about to draw the 2014/2015 plan for allocating the marketing resources to the sponsorship of basketball and soccer teams. Each soccer teams requires that 120 pairs of shoes must be provided whether sponsored, while each basketball team requires 32 pairs of shoes to be supplied. Furthermore, additional promotional and sponsorship costs include £ 150,000 for...
Beta Shoes Sdn Bhd (BSSB) has been established since year 2018 and specialised in men shoes....
Beta Shoes Sdn Bhd (BSSB) has been established since year 2018 and specialised in men shoes. The following details to BSSB which currently sells 30,000 pairs of shoes annually. RM Selling price per pair of shoes 320.00 Variable cost per pair of shoes 100.00 Total annual fixed costs: Salaries 900,000 Advertising 350,000 Other fixed expenses 380,000 Required: Answer each part independently of data contained in other parts of the requirement: (a) Calculate the break-even point and margin of safety in...
Question 3 Beta Shoes Sdn Bhd (BSSB) has been established since year 2018 and specialised in...
Question 3 Beta Shoes Sdn Bhd (BSSB) has been established since year 2018 and specialised in men shoes. The following details to BSSB which currently sells 30,000 pairs of shoes annually. RM Selling price per pair of shoes 320.00 Variable cost per pair of shoes 100.00 Total annual fixed costs:     Salaries 900,000     Advertising 350,000     Other fixed expenses 380,000 Required: Answer each part independently of data contained in other parts of the requirement: a) Calculate the break-even point...
Sports Suply Sdn Bhd is a company that manufacture sport shoes such as running shoes, training...
Sports Suply Sdn Bhd is a company that manufacture sport shoes such as running shoes, training shoes and football shoes in mass production. The company has decided to invest in a new cutting machine to meet its projected growth in demand next year. The management has asked you to provide them with the necessary information regarding the acquisitions of the new machine. Currently their net operating profit after tax (NOPAT) is RM 2,500,000 and the average net operating asset is...
Miltons Ltd is a company based in Germany and is specialised in the production of a...
Miltons Ltd is a company based in Germany and is specialised in the production of a wide range of mobility scooters. Miltons Ltd exports its production to a retailer in the UK. The Management Board of Miltons Ltd is considering the budget for the coming year. The table below provides the original budget: Original Budget Expected volume of sales 10,000 units Selling price €200 per scooter Costs Total Variable Cost €600,000 Fixed Cost €400,000 However, Benjamin Hans the Director of...
You are the manager of a shoe producer. Your company specializes in basketball shoes and a...
You are the manager of a shoe producer. Your company specializes in basketball shoes and a cleaning product for basketball shoes. While the shoes bring in more revenue ($500,000 per year), the cleaning product is a strong seller as well ($150,000 of revenue per year). You are considering a 2% decrease in the price of your company's basketball shoes. Assume that the shoes have an own price elasticity of demand of -1.8 and the shoes and cleaning product have a...
You are the manager of a shoe producer. Your company specializes in basketball shoes and a...
You are the manager of a shoe producer. Your company specializes in basketball shoes and a cleaning product for basketball shoes. While the shoes bring in more revenue ($500,000 per year), the cleaning product is a strong seller as well ($150,000 of revenue per year). You are considering a 2% decrease in the price of your company's basketball shoes. Assume that the shoes have an own price elasticity of demand of -1.8 and the shoes and cleaning product have a...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT