Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

B E H 10,000 2,000 15,000 40.0% 1A. Inputs Initial investment ($ thousands) Salvage value ($ thousands) Initial revenues ($ thousands) Variable costs (% of

image text in transcribedimage text in transcribed

B E H 10,000 2,000 15,000 40.0% 1A. Inputs Initial investment ($ thousands) Salvage value ($ thousands) Initial revenues ($ thousands) Variable costs (% of revenues) Initial fixed costs ($ thousands) Inflation rate(%) Discount rate(%) Receivables (% of sales) Inventory (% of next year's costs) Tax rate(%) 4,000 5.0% 12.0% 16.7% 15.0% 21.0% Year: 0 1 2 3 4 5 6 6 10,000 B. Fixed assets Investments in fixed assets Sales of fixed assets Cash flow from fixed assets 1,580 1,580 -10,000 C. Operating cash flow Revenues Variable expenses Fixed expenses Depreciation Pretax profit Tax Profit after tax Operating cash flow 15,000 6,000 4,000 2,000 3,000 630 2,370 4,370 15,750 6,300 4,200 2,000 3,250 683 2,568 4,568 16,538 6,615 4,410 2,000 3,513 738 2,775 4,775 17,364 6,946 4,631 2,000 3,788 796 2,993 4,993 18,233 7,293 4,862 2,000 4,078 856 3,221 5,221 D. Working capital Working capital Change in working capital Cash flow from investment in working capital 1,500 1,500 -1,500 4,075 2,575 -2,575 0.408 4,279 204 -204 0.408 4,493 214 -214 0.408 4,717 225 -225 0.408 3,039 -1,679 1,679 0.250 0 -3,039 3,039 E. Project valuation Total project cash flow Discount factor PV of cash flow Net present value -11,500 1.000 -11,500 6,113.1 1,795 0.893 1,603 4,364 0.797 3,479 4,561 0.712 3,246 4,768 0.636 3,030 6,900 0.567 3,915 4,619 0.507 2,340 Blooper's analysts have come up with the following revised estimates for its magnoosium mine: Initial investment Revenues Variable costs Fixed cost Working capital Range Pessimistic Optimistic + 30% -25% 15% + 20% + 15% - 20% + 30% - 20% + 30% - 50% Conduct a sensitivity analysis for each variable and range and compute the NPV for each. Use Spreadsheet 10.1 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

Modern Financial Markets Prices, Yields, And Risk Analysis

Authors: Mark Griffiths, Drew Winters, David W Blackwell

1st Edition

0470000104, 9780470000106

More Books

Students also viewed these Finance questions

Question

What kind of firm would use a job order cost system?

Answered: 1 week ago

Question

explore the principles of marketing

Answered: 1 week ago