(Calculating inflation and project cash flows) Carlyle Chemicals is evaluating a new chemical compound used in the manufacture of a wide range of consumer products. The firm is concerned that inflation in the cost of raw materials will have an adverse effect on the project's cash flows. Specifically, the firm expects that the cost per unit (which is currently $0.90) will rise at a rate of 15 percent annually over the next three years. The per-unit selling price is currently $1.01,and this price is expected to rise at a meager 1 percent annual rate over the next three years. If Carlyle expects to sell 6,7.5, and 9.5 million units for the next three years, respectively, what is your estimate of the firm's gross profits? Based on this estimate, what recommendation would you offer to the firm's management with regard to this product?
(Note:Be sure to round each unit price and unit cost per year to the nearest cent.)
The gross profit or (loss) for year 1 is (Round to the nearest dollar.)
The gross profit or (loss) for year 2 is (Round to the nearest dollar.)
The gross profit or (loss) for year 3 is (Round to the nearest dollar.)
Year | 0 | 1 | 2 | 3 | ||||
a) | Unit sales | 6,000,000 | 7,500,000 | 9,500,000 | ||||
b) | Sale price per unit | 1.0201 | 1.030301 | 1.04060401 | ||||
c) | revenue (a*b) | 6120600 | 7727257.5 | 9885738.095 | ||||
d) | variable cost per unit | 1.035 | 1.19025 | 1.2021525 | ||||
e) | Total variable cost (a*d) | 6210000 | 8926875 | 11420448.75 | ||||
f) | Gross profit (c-e) | -89400 | -1199617.5 | -1534710.655 | ||||
Recommendation | Since the cashflows are negative,firm should not undertake this project | |||||||
Note | ||||||||
Please upvote ifyou like the answer | ||||||||
Get Answers For Free
Most questions answered within 1 hours.