Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

1. Understand how to use EXCEL Spreadsheet (a) Develop proforma Income Statement Using Excel Spreadsheet (b) Compute Net Project Cashflows, NPV, and IRR (c) Develop

1. Understand how to use EXCEL Spreadsheet
(a) Develop proforma Income Statement Using Excel Spreadsheet
(b) Compute Net Project Cashflows, NPV, and IRR
(c) Develop problem-solving and critical thinking skills
and make long-term investment decisions
1) Life Period of the Equipment = 4 years 8) Sales for first year (1) $200,000
2) New equipment cost $(200,000) 9) Sales increase per year 5%
3) Equipment ship & install cost $(35,000) 10) Operating cost (60% of Sales) $(120,000)
4) Related start up cost $(5,000) (as a percent of sales in Year 1) -60%
5) Inventory increase $25,000 11) Depreciation (Straight Line)/YR $(60,000)
6) Accounts Payable increase $5,000 12) Marginal Corporate Tax Rate (T) 21%
7) Equip. salvage value before tax $15,000 13) Cost of Capital (Discount Rate) 10%
ESTIMATING Initial Outlay (Cash Flow, CFo, T= 0)
CF0 CF1 CF2 CF3 CF4
Year 0 1 2 3 4
Investments:
1) Equipment cost
2) Shipping and Install cost
3) Start up expenses
Total Basis Cost (1+2+3)
4) Net Working Capital
Total Initial Outlay
Operations:
Revenue
Operating Cost
Depreciation
EBIT
Taxes
Net Income
Add back Depreciation
Total Operating Cash Flow XXXXX XXXXX XXXXX XXXXX
Terminal:
1) Change in net WC $- $- $- $20,000
2) Salvage value (after tax) Salvage Value Before Tax (1-T) XXXXX
Total XXXXX
Project Net Cash Flows $- $- $- $- $
NPV = IRR = Payback=
Q#1 Would you accept the project based on NPV, IRR?
Would you accept the project based on Payback rule if project cut-off
is 3 years?
Q#2 Impact of 2017 Tax Cut Act on Net Income, Cash Flows and
Capital Budgeting (Investment ) Decisions
(a) Estimate NPV, IRR and Payback Period of the project if equipment is fully
depreciated in first year and tax rate equals to 21%. Would you
accept or reject the project?
( b) As a CFO of the firm, which of the above two scenario (a) or (b)
would you choose? Why?
Q#3 How would you explain to your CEO what NPV means?
Q#4 What are advantages and disadvantages of using only Payback method?
Q#5 What are advantages and disadvantages of using NPV versus IRR?
Q#6 Explain the difference between independent projects and mutually exclusive projects.
When you are confronted with Mutually Exclusive Projects and have coflicts

with NPV and IRR results, which criterion would you use (NPV or IRR) and why?

*****SHOW WORK PLEASE !!!!

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access with AI-Powered Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Students also viewed these Accounting questions