You are evaluating a project for a superior pickleball paddle. The company has spent $65,000 on pickleball market research.  You estimate the sales price for a superior paddle to be $200 per unit and sales volume to be 1,000 units in year 1; 1,200 units in year 2; and 1,100 units in year 3.  The project has a three-year life.  Variable costs amount to $50 per unit and fixed costs are $75,000 per year.  The project requires manufacturing equipment with a cost of $140,000; Installation of the equipment will cost an additional $10,000. The company can use bonus depreciation. The salvage value of the equipment at the end of year 3 is expected to be $5,000.  It is expected that sales of the superior pickleball paddle will decrease sales of existing paddles by $20,000 per year. NWC levels (balances) at the beginning of each year will equal 20 percent of the projected sales during the coming year; for example, year 0 NWC equals 20% of year 1 sales. If the company invests in the project, it will need to get a loan that will require interest payments of $9,000 each year. The tax rate is 21 percent and the cost of capital on the project is 10 percent. Prepare a schedule that includes subtotals for EBIT, net income, OCF and Free Cash flows. Calculate NPV, IRR, and payback. For each calculation state whether to accept or reject the project. Assume management’s maximum payback period is set at 2.75 years.

Principles of Accounting Volume 2
19th Edition
ISBN:9781947172609
Author:OpenStax
Publisher:OpenStax
Chapter10: Short-term Decision Making
Section: Chapter Questions
Problem 2PB: Mortech makes digital cameras for drones. Their basic digital camera uses $80 in variable costs and...
icon
Related questions
Question

You are evaluating a project for a superior pickleball paddle. The company has spent $65,000 on pickleball market research.  You estimate the sales price for a superior paddle to be $200 per unit and sales volume to be 1,000 units in year 1; 1,200 units in year 2; and 1,100 units in year 3.  The project has a three-year life.  Variable costs amount to $50 per unit and fixed costs are $75,000 per year.  The project requires manufacturing equipment with a cost of $140,000; Installation of the equipment will cost an additional $10,000. The company can use bonus depreciation. The salvage value of the equipment at the end of year 3 is expected to be $5,000.  It is expected that sales of the superior pickleball paddle will decrease sales of existing paddles by $20,000 per year. NWC levels (balances) at the beginning of each year will equal 20 percent of the projected sales during the coming year; for example, year 0 NWC equals 20% of year 1 sales. If the company invests in the project, it will need to get a loan that will require interest payments of $9,000 each year. The tax rate is 21 percent and the cost of capital on the project is 10 percent.

  1. Prepare a schedule that includes subtotals for EBIT, net income, OCF and Free Cash flows.
  2. Calculate NPV, IRR, and payback. For each calculation state whether to accept or reject the project. Assume management’s maximum payback period is set at 2.75 years.
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps with 4 images

Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Principles of Accounting Volume 2
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College
Excel Applications for Accounting Principles
Excel Applications for Accounting Principles
Accounting
ISBN:
9781111581565
Author:
Gaylord N. Smith
Publisher:
Cengage Learning
Cornerstones of Cost Management (Cornerstones Ser…
Cornerstones of Cost Management (Cornerstones Ser…
Accounting
ISBN:
9781305970663
Author:
Don R. Hansen, Maryanne M. Mowen
Publisher:
Cengage Learning
Essentials Of Business Analytics
Essentials Of Business Analytics
Statistics
ISBN:
9781285187273
Author:
Camm, Jeff.
Publisher:
Cengage Learning,
Managerial Accounting: The Cornerstone of Busines…
Managerial Accounting: The Cornerstone of Busines…
Accounting
ISBN:
9781337115773
Author:
Maryanne M. Mowen, Don R. Hansen, Dan L. Heitger
Publisher:
Cengage Learning
Managerial Accounting
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub