Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

A. Inputs Initial investment ($ thousands) 10,000 Salvage value ($ thousands) 2,000 Initial revenues ($ thousands) 15,000 Variable costs (% of revenues) 40.0% Initial fixed

image text in transcribed

A. Inputs
Initial investment ($ thousands) 10,000
Salvage value ($ thousands) 2,000
Initial revenues ($ thousands) 15,000
Variable costs (% of revenues) 40.0%
Initial fixed costs ($ thousands) 4,000
Initial total expenses ($ thousands) 10,000
Inflation rate (%) 5.0%
Discount rate (%) 12.0%
Receivables (% of sales) 16.7%
Inventory (% of next year's costs) 15.0%
Tax rate (%) 35.0%
Year: 0 1 2 3 4 5 6
B. Fixed assets
Investments in fixed assets 10,000
Sales of fixed assets 1,300
Cash flow from fixed assets -10,000 1,300
C. Operating cash flow
Revenues 15,000 15,750 16,538 17,364 18,233
Variable expenses 6,000 6,300 6,615 6,946 7,293
Fixed expenses 4,000 4,200 4,410 4,631 4,862
Depreciation 2,000 2,000 2,000 2,000 2,000
Pretax profit 3,000 3,250 3,513 3,788 4,078
Tax 1,050 1,138 1,229 1,326 1,427
Profit after tax 1,950 2,113 2,283 2,462 2,650
Operating cash flow 3,950 4,113 4,283 4,462 4,650
D. Working capital
Working capital 1,500 4,075 4,279 4,493 4,717 3,039 0
Change in working capital 1,500 2,575 204 214 225 -1,679 -3,039
Cash flow from investment in working capital -1,500 -2,575 -204 -214 -225 1,679 3,039
0.408 0.408 0.408 0.408 0.250
E. Project valuation
Total project cash flow -11,500 1,375 3,909 4,069 4,238 6,329 4,339
Blooper's analysts have come up with the following revised estimates for its magnoosium mine Range Pessimistic Optimistic Initial investment Revenues Variable costs Fixed cost Working capital + 50% -15% + 15% +40% + 45% -25% + 15% -15% -50% -50 % Conduct a sensitivity analysis for each variable and range and compute the NPV for each. Use Spreadsheet 101 and accompanying data as a starting point for the analysis. (Do not round intermediate calculations. Negative amounts should be indicated by a minus sign. Enter your answers in thousands rounded to the nearest whole dollar.) Project NPV Expected Pessimistic Optimistic Initial investment Revenues Variable costs Fixed costs Working capital

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

Options Futures And Other Derivatives

Authors: John C. Hull

4th Edition

0130224448, 9780130224446

More Books

Students also viewed these Finance questions