Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

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 $300 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 $175 per unit and fixed costs are $100,000 per year. The project requires an initial investment of $135,000 in assets, which will be depreciated straight-line to zero over the 3-year project life. The actual market value of these assets at the end of year 3 is expected to be $25,000. NWC requirements at the beginning of each year will be approximately 20 percent of the projected sales during the coming year. The tax rate is 39 percent and the required return on the project is 12 percent. (UseSL depreciation table)

What will the cash flows for this project be?(Negative amounts should be indicated by a minus sign. Do not round intermediate calculations and round your answers to 2 decimal places.) Please be sure to use the SL depreciation table. Also, I am including my work so far. All cash flows are correct except for year 3

image text in transcribed Solution : Year Sales Less: variable costs Less: Fixed Costs Less: Depreciation EBIT Less: taxes Net Income Add: Depreciation OCF Less: Net working capital Less: Fixed Assets Total Cash flows 0 $$$$$$$$$-$60,000.00 -$135,000.00 -$195,000.00 1 $300,000.00 -$175,000.00 -$100,000.00 -$22,504.50 $2,495.50 -$973.24 $1,522.26 $22,504.50 $24,026.76 -$15,000.00 2 $375,000.00 -$218,750.00 -$100,000.00 -$44,995.50 $11,254.50 -$4,389.26 $6,865.25 $44,995.50 $51,860.75 -$4,500.00 $9,026.76 $47,360.75 3 $397,500.00 -$231,875.00 -$100,000.00 -$44,995.50 $20,629.50 -$8,045.51 $12,584.00 $44,995.50 $57,579.50 $25,000.00 $75,250.00 $157,829.50

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Investments

Authors: Zvi Bodie

12th Edition

1260819426, 9781260819427

More Books

Students also viewed these Finance questions

Question

2. It is the results achieved that are important.

Answered: 1 week ago