Question

The following information pertains to Fairways Driving Range, Inc.: The company is considering operating a new...

The following information pertains to Fairways Driving Range, Inc.: The company is considering operating a new driving range facility in Sanford, FL. In order to do so, they will need to purchase a ball dispensing machine, a ball pick-up vehicle and a tractor and accessories for a total cost of $105,000. All of this depreciable equipment will be 7-year MACRS property. The project is expected to operate for 6 years, at the end of which the equipment will be sold for 25% of its original cost. Fairways expects to have $35,000 of fixed costs each year other than depreciation. These fixed costs include the cost of leasing the land for the driving range. Fairways expects to have sales for the first year of $105,000 based on renting 21,000 buckets of balls @ $5 per bucket. For years 2-6, they expect the number of buckets rented to steadily increase by 1,100 buckets per year, while the price will remain constant @ $5. Expenditures needed for buckets and balls each year are expected to be 20% of the gross revenues for the year. Fairways will be in the 40% tax bracket for all years in question. The company has a required capital structure of 45% debt and 55% equity. They can issue new bonds to yield 5%. With respect to equity, the company’s beta is 1.75 the expected return on the market is 10% and the risk free rate is 4%. Use this information to compute the company’s WACC and then use the WACC as the required return for this project. Please complete the following tables to determine the NPV for Fairways Driving Range, Inc.’s proposed Sanford venture. PLEASE ROUND ALL FIGURES TO THE NEAREST WHOLE DOLLAR! For each year of the project, compute the profit margin and EPS (assuming that the firm has 15,000 shares of stock outstanding). Besides the net value of the fixed assets, the company also expects to have $20,000 of other assets. Compute the total assets for each year, use the 45%/55% ratio to determine the total amounts of liability and equity for each year, and use those figures to compute ROA and ROE for each year. Based on your financial analysis, prepare a paragraph or so of a summary from the stand point of a consultant. In this summary, provide your ideas about this project and what you think would be the best course of action for the company to follow and why. Remember to justify your answers with facts from your calculations as well as provide meaningful insight for the company. 0* 1 2 3 4 5 6 Sales Variable Costs Fixed Costs Depreciation EBIT Taxes Net Income EBIT Depreciation Taxes OCF Net Capital Spending Cash Flow from Assets Present Value NPV Profit Margin EPS Total Assets Total Liabilities Total Equity ROA ROE

0 0
Add a comment Improve this question Transcribed image text
Answer #1

Conclusion :That the project is profitable .we advise that the firm should invest money in future

Year0 Year0 Year1 Year2 Year3 Year4 Year5 Year6
Cost of Ball Dispensing Machine $1,00,000

Value After 6 Years

$25,000
Quantity available for sale 20,000 21,000 22,000 23,000 24,000 25,000

Sale at $35/unit

$1,00,000 $1,05,000 $1,10,000 $1,15,000 $1,20,000 $1,25,000
FC $30,000 $30,000 $30,000 $30,000 $30,000 $30,000
Expenditure $20,000 $21,000 $22,000 $23,000 $24,000 $25,000
Depreciation $12,500 $12,500 $12,500 $12,500 $12,500 $12,500
Income $37,500 $41,500 $45,500 $49,500 $53,500 $57,500
Tax @34% $12,750 $14,110 $15,470 $16,830 $18,190 $19,550
Net Income $24,750 $ 27,390 $30,030 $32,670 $35,310 $37,950
Profit Margin 25% 26% 27% 28% 29% 30%
EPS $ 2.48 $2.74 $3.00 $         3.27 $         3.53 $         3.80
NPV(10%Annuity Factor) 0.909 0.826 0.751 0.683 0.621 0.564
PV $(1,00,000) $ 22,498 $22,624 $22,553 $    22,314 $    21,928 $    35,504
Total Pv $47,419
Asset Value $ 1,00,000 87,500 $75,000 $62,500 $    50,000 $    37,500 $    25,000
Other Asset $ 20,000 $ 20,000 $20,000 $20,000 $20,000 $20,000 $20,000
Total Assets $ 1,20,000 $ 1,07,500 $95,000 $82,500 $    70,000 $    57,500 $    45,000
ROA 23% 29% 36% 47% 61% 84%
ROE 38% 48% 61% 78% 102% 141%
Add a comment
Know the answer?
Add Answer to:
The following information pertains to Fairways Driving Range, Inc.: The company is considering operating a new...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • The following information pertains to Fairways Driving Range, Inc.: The company is considering operating a new...

    The following information pertains to Fairways Driving Range, Inc.: The company is considering operating a new driving range facility in Sanford, FL. In order to do so, they will need to purchase a ball dispensing machine, a ball pick-up vehicle and a tractor and accessories for a total cost of $104,000. All of this depreciable equipment will be 5-year MACRS property. The project is expected to operate for 6 years, at the end of which the equipment will be sold...

  • The company is considering operating a new driving range facility in Sanford, FL. In order to...

    The company is considering operating a new driving range facility in Sanford, FL. In order to do so, they will need to purchase a ball dispensing machine, a ball pick-up vehicle and a tractor and accessories for a total cost of $104,000. All of this depreciable equipment will be 5-year MACRS property. The project is expected to operate for 6 years, at the end of which the equipment will be sold for 25% of its original cost Fairways expects to...

  • 1. Sandhill, Inc., has net income of $14,964,000 on net sales of $348,000,000.The company has total...

    1. Sandhill, Inc., has net income of $14,964,000 on net sales of $348,000,000.The company has total assets of $116,000,000 and stockholders’ equity of $40,000,000. Use the extended DuPont identity to find the return on assets and return on equity for the firm. Profit margin: Total assets turnover: ROA: ROE: 2.Crane Sports Innovations has disclosed the following information: EBIT = $22,680,000 Net income = $12,600,000 Net sales = $81,000,000 Total debt = $34,000,000 Total assets = $84,000,000 Compute the following ratios...

  • consider the Touwing case or Free spurt Ingusules Inc Suppose Free Spirit Industries Inc. is considering...

    consider the Touwing case or Free spurt Ingusules Inc Suppose Free Spirit Industries Inc. is considering a project that will require $250,000 in assets. • The company is small, so it is exempt from the interest deduction limitation under the new tax law. • The project is expected to produce earnings before interest and taxes (EBIT) of $45,000. • Common equity outstanding will be 20,000 shares. . The company incurs a tax rate of 25% . In If the project...

  • 9.4     You’re considering buying shares of Kirk’s Information Inc. The company is still in a growth phase,...

    9.4     You’re considering buying shares of Kirk’s Information Inc. The company is still in a growth phase, so it won’t pay dividends for the next few years.                                             (10 marks) Kirk’s accountant has determined that their first year’s earnings per share (EPS) is expected to be $20. The company expects a return on equity (ROE) of 25% in each of the next five years but in year 6 they expect a ROE of 20%. In year 7 and beyond (indefinitely) it expects to...

  • Newtown Propane is a small company and is considering a project that will require $700,000 in...

    Newtown Propane is a small company and is considering a project that will require $700,000 in assets. The project will be financed with 100% equity. The company faces a tax rate of 25%. What will be the ROE (return on equity) for this project if it produces an EBIT (earnings before interest and taxes) of $145,000? 15.54% 10.10% 10.8896 12.43% Determine what the project's ROE will be if its EBIT is - $60,000. When calculating the tax effects, assume that...

  • that will be fantastic during the net Avco Company is considering a project for a fad...

    that will be fantastic during the net Avco Company is considering a project for a fad product four years, but obsolete after four years . The accounting department províded the expected free cash flow from this project Year Incremental Earnings Forecast iS million) 1 Sales O 00 000 6000 ssoo Cost of Goods Sold 3 2 Gross Profit 3500 3600 3500 3600 5 Depreciation 6 EBIT 7 Income Tax at 40% 8 Unlevered Net Income 667 2000 2000 200 (4.00,...

  • Company "Partial 3" is presenting the following financial information: Taxes are 30% and Kd = 13%...

    Company "Partial 3" is presenting the following financial information: Taxes are 30% and Kd = 13% Expected market return is 25%, 26% and 27%, for years 1, 2, 3, respectively. Beta is 0.92 for the three years Determine EVA for each year, and assess the profitability of the company from the owners' perspective (ROE) and from the Assets perspective (ROA). Provide two recommendations for the company: GENERAL STATEMENT Assets Year 1 Year 2 Year 3 Cash $ 23,00 $ 12,00...

  • Eggz, Inc., is considering the purchase of new equipment that will allow the company to collect...

    Eggz, Inc., is considering the purchase of new equipment that will allow the company to collect loose hen feathers for sale. The equipment will cost $525,000 and will be eligible for 100 percent bonus depreciation. The equipment can be sold for $105,000 at the end of the project in 5 years. Sales would be $355,000 per year, with annual fixed costs of $67,000 and variable costs equal to 37 percent of sales. The project would require an investment of $65,000...

  • Magic Moose Manufacturing is considering implementing a project that is identical to that being evaluated by...

    Magic Moose Manufacturing is considering implementing a project that is identical to that being evaluated by Chilly Moose-although Magic Moose wants to finance the $700,000.00 in additional assets using 50% equity and 50% debt capital. The interest rate on Magic Moose's new debt is expected to be 11%, and the project is forecasted to generate an EBIT of $140,000. As a result, the project is expected to generate a ROE of Now assume that Magic Moose finances the same project...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT