identify an error in either NWC or cash flows. Assumptions: R&D expense Test marketing expense Investment in
Fantastic news! We've Found the answer you've been seeking!
Question:
identify an error in either NWC or cash flows.
Transcribed Image Text:
Assumptions: R&D expense Test marketing expense Investment in equipment Salvage value at end of year 4 # of tires per car sold for OEM market Time of project in years Depreciation rates for 7-year MACRS OEM Market: Sales Automobile production (note: each car Goodweek market share Sales growth rate market: Price Replacement Sales Total market sales Goodweek market share Sales growth rate Price Variable cost Growth rate of prices & variable costs Fixed Costs (SG&A) Growth rate of SG&A Tax rate Inflation Discount Rate NWC in year 0 NWC in years 1-3 as % of sales year 1 year 2 year 3 year 4 Sales OEM Market: Units (grow at 2.5%) Price (grows at 4.25%) Total Sales OEM Market Year $10,000,000 $5,000,000 $160,000,000 $65,000,000 4 4 14.30% 24.50% 17.50% 12.50% 6,200,000 11.00% 2.50% $41.00 32,000,000 8.00% 2.00% $62.00 $29.00 4.25% $43,000,000 3.25% 23.00% 3.25% 13.40% $9,000,000 15.00% 0 1 6,200,000.00 2,728,000 $41.00 111,848,000 Depreciation Schedule: Year 1 2 3 4 2 6,355,000.00 2,796,200 $42.74 119,516,579 Depreciation 22,880,000 33,594,400 18,116,980 10,676,078 3 6,513,875.00 2,866,105 $44.56 127,710,934 Ending Book Value 137,120,000 103,525,600 85,408,620 74,732,543 6,676,721.88 2,937,758 $46.45 136,467,115 Assumptions: R&D expense Test marketing expense Investment in equipment Salvage value at end of year 4 # of tires per car sold for OEM market Time of project in years Depreciation rates for 7-year MACRS OEM Market: Sales Automobile production (note: each car Goodweek market share Sales growth rate market: Price Replacement Sales Total market sales Goodweek market share Sales growth rate Price Variable cost Growth rate of prices & variable costs Fixed Costs (SG&A) Growth rate of SG&A Tax rate Inflation Discount Rate NWC in year 0 NWC in years 1-3 as % of sales year 1 year 2 year 3 year 4 Sales OEM Market: Units (grow at 2.5%) Price (grows at 4.25%) Total Sales OEM Market Year $10,000,000 $5,000,000 $160,000,000 $65,000,000 4 4 14.30% 24.50% 17.50% 12.50% 6,200,000 11.00% 2.50% $41.00 32,000,000 8.00% 2.00% $62.00 $29.00 4.25% $43,000,000 3.25% 23.00% 3.25% 13.40% $9,000,000 15.00% 0 1 6,200,000.00 2,728,000 $41.00 111,848,000 Depreciation Schedule: Year 1 2 3 4 2 6,355,000.00 2,796,200 $42.74 119,516,579 Depreciation 22,880,000 33,594,400 18,116,980 10,676,078 3 6,513,875.00 2,866,105 $44.56 127,710,934 Ending Book Value 137,120,000 103,525,600 85,408,620 74,732,543 6,676,721.88 2,937,758 $46.45 136,467,115
Expert Answer:
Answer rating: 100% (QA)
To calculate the net present value NPV of the project we need to estimate the cash flows over the pr... View the full answer
Related Book For
Financial reporting, financial statement analysis and valuation a strategic perspective
ISBN: 978-0324789416
7th Edition
Authors: James M Wahlen, Stephen P Baginskl, Mark T Bradshaw
Posted Date:
Students also viewed these finance questions
-
Q1: XYZ common stock that pays dividends at the end of each year into perpetuity. Assume that the dividend is constant, and that the effective rate of interest is 10%. Also assume that the XYZ stock...
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1 and 2. On September 1, Irene opened a retail store that specializes in sports car...
-
Jereld Kim founded Kimco LTD, a firm that is currently one of the largest producers of paper and pulp with annual sales of AUD 800 Million. Kim located his first plant in a rural town in Tasmania,...
-
. The electric polarization P of a light wave for high values of the electric field E is given by: P= a(c,E+cE + cE) where a, c1, c2 and c3 are constants. Find the expression for the instantaneous...
-
What social media tools do marketers commonly use? The "2012 Social Media Marketing Industry Report" by Social Media Examiner (socialmediaexaminer.com) surveyed the percentage of marketers who...
-
1. How does consolidation improve airlines revenues? How might it improve their costs? 2. Are there any disadvantages to the airlines of consolidating? 3 . Why do you think Southwest Airlines is (on...
-
What happens to an organizations culture if the actions of its leaders differ from their expressed, written values and mission?
-
On August 10, 2014, Geller, Inc.s board of directors declared a 3-for-1 stock split of its $9 par value common stock, of which 400,000 shares were authorized and 125,000 were issued and outstanding....
-
\fThis question: 1 Point(s) possible Submit quiz Next question If the rate of excretion of a biochemical compound is given by f'(t) = 0.02 e -0.02, the total amount excreted by time t (in minutes) is...
-
Kaylee Holmes has an overdraft protection line. Assume that her October 2021 statement showed a latest (new) balance of $862. If the line had a minimum monthly payment requirement of 5 percent of the...
-
Use this information about Mocha Company to answer the question that follows. Mocha Company manufactures a single product by a continuous process, involving three production departments. The records...
-
. Assume you can buy 52 British pounds with 100 Canadian dollars. How much profit can you earn on a triangle arbitrage given the following rates if you start out with 100 U.S. dollars? COUNTRY Canada...
-
I hold 100 shares in company A, which are 10% of the outstanding shares. The company has an unlevered cash flow equal to $1,000,000. At the moment the company is unlevered, but the management has...
-
Recall from Example 7.4 that (p(x), g(x)) = a b + ab + ab defines an inner product on P[a, b]. Let p(x) = 7 - 2x and g(x) = 1 + x + x. (p(x), g(x)) is the inner product given above Compute the...
-
B. Use Newton's method with 3 iterations to estimate the solutions to 2 = 2x. Round your answer to 5 decimal places, and use 20 = 1.
-
d 1. Determine 2e2 sin4x+3 using appropriate rules (no first principles). [5] dx 2. Find the equation of the tangent line to f(x)=xlnx when x = e. Use EXACT values (no approximations for e): [5]
-
6) What is off balance sheet financing and what are the major ways firms can incur debt but keep it off their balance sheets? Ignore the discussion of Operating Leases. The accounting for Operating...
-
What are multinational corporations (MNCs) and what economic roles do they play?
-
Nestl Group, a multinational food products firm based in Switzerland, recently issued its financial statements. The auditors opinion attached to the financial statements stated the following: In our...
-
Montgomery Ward operates a retail department store chain. It filed for bankruptcy during the first quarter of Year 12. Exhibit 3.27 presents a statement of cash flows for Montgomery Ward for Year 7...
-
Nikes principal business activity involves the design, development, and worldwide marketing of high-quality footwear, apparel, equipment, and accessory products for serious and recreational athletes....
-
Preparing a Statement of Earnings and a Statement of Financial Position LO1-1 Ducharme Corporation was organized by five individuals on January 1, 2020. At the end of January 2020, the following...
-
What do budgets have to do with control? R-3
-
What were the five uses of budgets that were identified in the chapter? R-2
Study smarter with the SolutionInn App