You have been hired by Nike Inc (NKE) to assess the viability of a new line...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You have been hired by Nike Inc (NKE) to assess the viability of a new line athleisure wear. The expected sales and costs for this project are listed below. The initial investment for production equipment is straight-line depreciated over 7 years. There is a requirement for net working capital to get the project started which is recovered at the end of the project's life. There is also an expected salvage value for the equipment. Calculate the projected cash flows. Then determine if Nike Inc. will accept or reject this project. Assume the project has a life of only 4 years. Unit sales Price (per unit) Variable Cost (per unit) SG&A Costs (per year) Initial Investment (Equipment) Useful Life (Equipment) Salvage Value (YR4) Initial NWC (YR1) Tax rate Required return Year Sales Cost of Goods Sold Gross Profit SG&A Costs Depreciation. EBIT $ $ $ Taxes (28%) Unlevered Net Income $ Year 1 2,000,000 75.00 48.20 10,000,000 129,000,000 5.00 30,000,000 35,000,000 Question 1- Complete the pro forma income statement for the life of the project and calculate the Unlevered Net Income for each year. 28.0% 25.9% Year 1 Year 2 2,750,000 Year 3 2,950,000 Year 2 Year 4 3,400,000 Year 3 Year 4 You have been hired by Nike Inc (NKE) to assess the viability of a new line athleisure wear. The expected sales and costs for this project are listed below. The initial investment for production equipment is straight-line depreciated over 7 years. There is a requirement for net working capital to get the project started which is recovered at the end of the project's life. There is also an expected salvage value for the equipment. Calculate the projected cash flows. Then determine if Nike Inc. will accept or reject this project. Assume the project has a life of only 4 years. Unit sales Price (per unit) Variable Cost (per unit) SG&A Costs (per year) Initial Investment (Equipment) Useful Life (Equipment) Salvage Value (YR4) Initial NWC (YR1) Tax rate Required return Year Sales Cost of Goods Sold Gross Profit SG&A Costs Depreciation. EBIT $ $ $ Taxes (28%) Unlevered Net Income $ Year 1 2,000,000 75.00 48.20 10,000,000 129,000,000 5.00 30,000,000 35,000,000 Question 1- Complete the pro forma income statement for the life of the project and calculate the Unlevered Net Income for each year. 28.0% 25.9% Year 1 Year 2 2,750,000 Year 3 2,950,000 Year 2 Year 4 3,400,000 Year 3 Year 4
Expert Answer:
Answer rating: 100% (QA)
To calculate the Unlevered Net Income we need to follow these steps i Calculate the Sales for each y... View the full answer
Related Book For
Accounting Volume 2
ISBN: 978-0176509743
2nd Canadian edition
Authors: James Reeve, Jonathan Duchac, Sheila Elworthy, Carl S. Warren
Posted Date:
Students also viewed these finance questions
-
On January 1, when the market rate of interest was 5% for similar bonds, a company issued a $15,000,000, 5%, 10-year bond that pays semiannual interest on June 30 and December 31, receiving cash of...
-
The current market rate of interest is 8 percent. At that rate of interest, businesses borrow $500 billion per year for investment and consumers borrow $100 billion per year to finance purchases. The...
-
The market rate of interest for a bond issue which sells for more than its face value is Less than the interest rate stated on the bond. Independent of the interest rate stated on the bonds. Higher...
-
(CMA, adapted) Roletter Company makes and sells artistic frames for pictures of weddings, graduations, and other special events. Bob Anderson, the controller, is responsible for preparing Roletters...
-
Write each question as a proportion and then find the unknown number. a. 70 % of 65 is what number? b. 11 5% of 37 is what number? c. 110 is what percent of 90? d. What percent of 18 is 0.5?
-
Key figures for Samsung follow. 1. Compute Samsungs accounts receivable turnover for the current year. 2. In the current year, does Samsungs accounts receivable turnover underperform or outperform...
-
Reconsider the data from Problem 56. What is the capital recovery cost of Model 127B? Data from problem 56 Octavia Bakery is planning to purchase one of two ovens. The expected cash flows for each...
-
Green Pastures is a 400-acre farm on the outskirts of the Kentucky Bluegrass, specializing in the boarding of broodmares and their foals. A recent economic downturn in the thoroughbred industry has...
-
A. Find the value of x. B. 1. 2. 61 = x ( mod 7) 71 = x ( mod 8) 3. 78 x 3 (mod 5) 4. 89 = (x+3)( mod 4) 1. What is the remainder when 2021 2021 2020? is divided by
-
Exercise 14-17 (Algorithmic) (LO. 1, 4) Prance, Inc., earned pretax book net income of $1,925,000 in 2020. Prance acquired a depreciable asset in 2020, and first-year tax depreciation exceeded book...
-
If you know that the first and second overtronic transitions appear at 5668 cm-1 and 8180 cm-1, respectively, then the value of R(3) is equal to . . at the rotation constant and the incompatibility...
-
How does the rehabilitation credit differ from the investment credit?
-
How does an investment credit affect the basis of an item purchased?
-
Jackson Jumper has owned a beach house for the last 20 years. In 2019, a hurricane destroyed his beach house and the beach was determined to be a federally declared disaster area. His adjusted basis...
-
What happens to the basis of an asset that has a recapture of an investment credit?
-
In 2019, Sally Morris, a single taxpayer, pays $3,000 of interest on qualified student loans. Her AGI is $40,000. What is her qualified student loan interest deduction in 2019?
-
An investment project provides cash inflows of $680 per year for 13 years. a. What is the project payback period if the initial cost is $2,720? What is the project payback period if the initial cost...
-
A liquid flows upward through a valve situated in a vertical pipe. Calculate the differential pressure (kPa) between points A and B. The mean velocity of the flow is 4.1 m/s. The specific gravity of...
-
Emily Gordon and Grace Cheung joined together to form a partnership. Is it possible for them to lose an amount greater than the amount of their investment in the partnership? Explain.
-
Comp You Solutions Corp. is a national information technology consulting firm. The following selected accounts appear in the ledger of Comp You Solutions Corp. on April 1, 2015, the beginning of the...
-
For 2015, Eurie Company reported its most significant decline in net income in years. At the end of the year, H. Finn, the president, is presented with the following condensed comparative income...
-
Use the numbers for the alcohol and tobacco category from the table in the Application "Goods with a Large Consumer Surplus Loss from Price Increases" to draw a figure that illustrates the roles that...
-
Change the answer given in the Challenge Solution for the short run rather than for the long run.
-
Are allocations \(a\) and \(g\) in Figure 10.4 part of the contract curve? Data From Figure 10.4:- 60 80 50 160 30 12. 20 20 Jane's wood 40 40 Denise's candy Od 20 Contract curve Denise's wood 20 218...
Study smarter with the SolutionInn App