Determine the total amounts of liability and equity

Reference no: EM131544092

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 $100,000. 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 $30,000 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 $100,000 based on renting 20,000 buckets of balls @ $5 per bucket. For years 2-6, they expect the number of buckets rented to steadily increase by 1,000 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 34% tax bracket for all years in question.

The company has a required capital structure of 40% debt and 60% equity. They can issue new bonds to yield 5%. With respect to equity, the company's beta is 1.60, 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 10,000 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 40%/60% 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		$100,000	$105,000	$110,000	$115,000	$120,000	$125,000
Variable Costs		-$20,000	-$21,000	-$22,000	-$23,000	-$24,000	-$25,000
Fixed Costs		-$30,000	-$30,000	-$30,000	-$30,000	-$30,000	-$30,000
Depreciation		-$14,290	-$24,490	-$17,490	-$12,490	-$8,930	-$8,920
EBIT		$55,710	$50,510	$62,510	$72,510	$81,070	$97,690
Taxes		-$18,941	-$17,173	-$21,253	-$24,653	-$27,564	-$33,215
Net Income		$36,769	$33,337	$41,257	$47,857	$53,506	$64,475
EBIT		$55,710	$50,510	$62,510	$72,510	$81,070	$97,690
Depreciation		$14,290	$24,490	$17,490	$12,490	$8,930	$8,920
Taxes
OCF		$51,059	$57,827	$58,747	$60,347	$62,436	$61,785
Net Capital Spending	-$100,000
Cash Flow From Assets	-$100,000
Present Value	-$100,000
NPV (just put overall NPV in Year 0 column)
Profit Margin
EPS
Total Assets	$120,000
Total Liabilities
Total Equity
ROA
ROE

WACC Computation: (.4 X .033) + (.6 X .136) After taxCost of equity

.0132 + .0816 .05 X (1-.34) .04 + 1.6 X (.1-.04)

.0948 = 9.48% .05 X .66 = .033 .04 + 1.6 X .06

.04 + .096

.136

*The only amounts that you will have for year 0 will be Net Capital Spending, Cash Flow from Assets, Present Value and the overall NPV.

Reference no: EM131544092

Questions Cloud

Effects of an increase in the tax on labor income : Describe the effects of an increase in the tax on labor income.

Calculate a confidence interval for true concentration : An investigator compares vaccination histories in 30 autistic schoolchildren to a simple random sample of non-autistic children from the same school district.

Identify influences of national and organisational cultures : Reflect on your own leadership journey to date and identify key events, people and experiences that have contributed to your leadership development.

Explain effects teams decisions had on sncs working capital : Analyze the effects the team's decisions had on SNC's working capital. Select one plan from the team's results to propose as the best option for SNC.

Determine the total amounts of liability and equity : Determine the total amounts of liability and equity for each year, and use those figures to compute ROA and ROE for each year.

What is the bond yield to maturity and yield to call : The coupon rate is 6.10 percent and the quoted price is 107:5. What is the bond’s yield to maturity?

Risk of extreme weather events : Please answer the following: What have been the consequences of government interventions in managing the State of Florida

Set of labor preferences : Please address the example below : Joe and Sue each hold a set of labor preferences and are allocated work accordingly.

Humans have more primitive hands than chimpanzee : Provide a brief summary of the article and discuss whether or not you think humans have more primitive or advanced hands than chimpanzees.

User Account

All Pages