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 $2.1 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 $2.3 million on an after-tax 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 $125,000. 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 3,600, 4,300, 5,200, and 3,900 units each year for the next four years, respectively. Again, capitalizing on the name recognition of PUTZ, we feel that a premium price of $750 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 $415,000 per year, and variable costs are 15 percent of sales. The equipment necessary for production will cost $3.5 million and will be depreciated according to a three-year MACRS schedule. At the end of the project, the equipment can be scrapped for $350,000. Net working capital of $125,000 will be required immediately. PUTZ has a 38% tax rate, and the required rate of return on the project is 13%.   Now please provide detailed explanation for the following: Explain how you determine the initial cash flows Discuss the notion of sunk costs and identify the sunk cost in this project Verify how you determine the annual operating cash flows Explain how you determine the terminal cash flows at the end of the project’s life Calculate the NPV and IRR of the project and decide if the project is acceptable If the company that is implementing this project is a publicly traded company, explain and justify how this project will impact the market price of the company’s stock

Entrepreneurial Finance
6th Edition
ISBN:9781337635653
Author:Leach
Publisher:Leach
Chapter14: Security Structures And Determining Enterprise Values
Section: Chapter Questions
Problem 8EP
icon
Related questions
Question

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 $2.1 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 $2.3 million on an after-tax 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 $125,000. 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 3,600, 4,300, 5,200, and 3,900 units each year for the next four years, respectively. Again, capitalizing on the name recognition of PUTZ, we feel that a premium price of $750 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 $415,000 per year, and variable costs are 15 percent of sales. The equipment necessary for production will cost $3.5 million and will be depreciated according to a three-year MACRS schedule. At the end of the project, the equipment can be scrapped for $350,000. Net working capital of $125,000 will be required immediately. PUTZ has a 38% tax rate, and the required rate of return on the project is 13%.

 

Now please provide detailed explanation for the following:

  • Explain how you determine the initial cash flows
  • Discuss the notion of sunk costs and identify the sunk cost in this project
  • Verify how you determine the annual operating cash flows
  • Explain how you determine the terminal cash flows at the end of the project’s life
  • Calculate the NPV and IRR of the project and decide if the project is acceptable
  • If the company that is implementing this project is a publicly traded company, explain and justify how this project will impact the market price of the company’s stock
Year
2
3
Sale quantity
Unit price
Sale revenue
Fixed costs
Variable costs
Depreciation expense
EBIT
Tax expense (38%)
Net income
Operating cash flow (EBIT+Dep-Tax)
After tax cash from salvage value
After tax cash from sale of land
Recovery of NVWC
Terminal cash flow
Opportunity cost of land
Net working capital
Cost of new machine
Initial cash flow
Cash flow from assets
Discount rate
NPV
13,00%
IRR
Transcribed Image Text:Year 2 3 Sale quantity Unit price Sale revenue Fixed costs Variable costs Depreciation expense EBIT Tax expense (38%) Net income Operating cash flow (EBIT+Dep-Tax) After tax cash from salvage value After tax cash from sale of land Recovery of NVWC Terminal cash flow Opportunity cost of land Net working capital Cost of new machine Initial cash flow Cash flow from assets Discount rate NPV 13,00% IRR
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 7 steps with 2 images

Blurred answer
Knowledge Booster
Accounting for Extractive Activities
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Entrepreneurial Finance
Entrepreneurial Finance
Finance
ISBN:
9781337635653
Author:
Leach
Publisher:
Cengage