Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

40 A B C E F G H J K M N 41 42 Net working capital Beginning NWC 43 End of year NWC

image text in transcribed

40 A B C E F G H J K M N 41 42 Net working capital Beginning NWC 43 End of year NWC 44 NWC cash flow Year 1 Year 2 $ 43,000 $ 43,000 Year 3 43,000 $ 63,700 Year 4 63,700 $ 65,500 Year 5 65,500 $ $ 20,700 $ 1,800 $ (65,500) 45 46 47 Pretax salvage value $ 92,000 48 Taxes on sale 3,754 49 Aftertax salvage value $ 88,246 50 51 52 Year 1 Year 2 Year 3 Year 4 Year 5 53 Sales revenue $ 430,000 $ 637,000 $ 655,000 $ 556,000 54 Operating costs 326,000 374,300 378,500 355,400 55 Depreciation 92,000 147,200 88,320 52,992 56 Income before taxes $ 12,000 $ 115,500 $ 188,180 $ 147,608 57 Taxes 3,600 58 Net income $ 8,400 $ 34,650 80,850 $ 56,454 131,726 $ 44,282 103,326 59 60 61 62 63 64 65 EBIT Depreciation Taxes 66 Cash flow from operations 67 Equipment 68 69 70 Opportunity Cost (Farm) Expense associated with Farm Restoration Net working capital Cash Flows (change of NWC) 71 Total cash flow of project 72 73 NPV 74 $ Year O Year 1 Year 2 Year 3 Year 4 Year 5 $ 12,000 $ 115,500 $ 188,180 $ 147,608 92,000 147,200 88,320 52,992 3,600 34,650 56,454 44,282 $ 100,400 $ 228,050 $ 220,046 $ 156,318 $ (460,000) 88,246 (15,000) (15,000) (15,000) (15,000) 235,000 (80,000) $ (43,000) (503,000) $ 20,700 85,400 $ 192,350 $ 1,800 203,246 $ (65,500) 295,064 $ 155,000 IRR 184,081 Payback 22% $ 1.07 75 76 77 78 79 80

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored 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

Recommended Textbook for

Financial Management for Public Health and Not for Profit Organizations

Authors: Steven A. Finkler, Thad Calabrese

4th edition

133060411, 132805669, 9780133060416, 978-0132805667

More Books

Students also viewed these Finance questions

Question

LO 12 What are the major specialties in the fi eld of psychology?

Answered: 1 week ago

Question

LO 11 What is the science of psychology?

Answered: 1 week ago