Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

You have been hired as a consultant for Pristine Urban-Tech Zither, Inc. (PUTZ), manufacturers of fine zithers. The market for zithers is growing quickly.; The

image text in transcribedimage text in transcribedimage text in transcribed
You have been hired as a consultant for Pristine Urban-Tech Zither, Inc. (PUTZ), manufacturers of fine zithers. The market for zithers is growing quickly.; The company bought some land three years ago for $1.9 million in anticipation of using it as a toxic waste dump site but has recently hired another company to handle all toxic materials. Based on a recent appraisal, the company believes it could sell the land for $2.2 million on an aftertax basis. In four years, the land could be sold for $2.4 million after taxes. The company also hired a marketing firm to analyze the zither market, at a cost of $275,000. An excerpt of the marketing report is as follows: The zither industry will have a rapid expansion in the next four years. With the brand name recognition that PUTZ brings to bear, we feel that the company will be able to sell 5,200, 5,900, 6,500, and 4,800 units each year for the next four years, respectively. Again, capitalizing on the name recognition of PUTZ, we feel that a premium price of $435 can be charged for each zither. Because zithers appear to be a fad, we feel at the end of the four-year period, sales should be discontinued. PUTZ believes that fixed costs for the project will be $375,000 per year, and variable costs are 20 percent of sales. The equipment necessary for production will cost $2.85 million and will be depreciated according to a three-year MACRS schedule. At the end of the project, the equipment can be scrapped for $405,000. Net working capital of $150,000 will be required immediately. PUTZ has a tax rate of 22 percent, and the required return on the project is 13 percent. What is the NPV of the project?Original cost of land $1,900,000 Current land value $2,200,000 Land value in 4 years $2,400,000 Marketing study $275,000 Year 1 Year 2 Year 3 Year 4 Sales quantity 5,200 5,900 6,500 4,800 Sales price $435 Fixed costs $375,000 Variable costs 20% Equipment costs $2,850,000 Pretax salvage value $405,000 Net working capital $150,000 Tax rate 22% Required return 13% Depreciation 33.33% 44.45% 14.81% 7.41%(Use cells A7 to F21 from the given information to complete this question. You must use the built-in Excel function to answer this question. Enter a "0" for any value that should not be included. Taxes on the salvage value should be negative for a tax liability and positive for a tax credit.) Output area: Aftertax salvage value . 7 Sell eqUIpment 7 Taxes ' Aftertax cash ow Year 0 Year 1 Year 2 Year 3 Year 4 r r r 7 Revenue . r r r 7 Fixed costs . r r V r Variable costs . . r r r r DepreCIation EBT 7 r r r r r r 7 Taxes Net income 7 r r r r r r r OCF . r 7 Fixed assets 7 7 Land 7 7 Marketing study 7 7 Net working capital Total cash flow NPV

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

Horngrens Financial And Managerial Accounting The Managerial Chapters

Authors: Tracie Miller Nobles, Brenda Mattison, Ella Mae Matsumura

6th Edition

0134486854, 978-0134486857

More Books

Students also viewed these Accounting questions