You are evaluating a project for The Ultimate recreational tennis racket, guaranteed to correct that wimpy backhand.

Estimate the sales price of The Ultimate to be $500 per unit and sales volume to be 1,000 units in year 1; 1,250 units in year 2; and 1,325 units in year 3.

The project has a 3-year life. Variable costs amount to $275 per unit and fixed costs are $100,000 per year. The project requires an initial investment of $195,000 in assets, which will be depreciated on a straight-line basis with a life of 3 years. The actual market value of these assets at the end of year 3 is expected to be $45,000.

NWC requirements at the beginning of each year will be approximately 20 percent of the projected sales during the coming year. The tax rate is 35 percent and the required return on the project is 11 percent.

What will the cash flows for this project be?

Attachment:- depreciation-table.rar