Question
Build a 5 year capital budget based on most likely assumptions . Calculate: Investment: price, quantity, revenue, expenses, salaries, supplies, depreciation, total expense, net income,
Build a 5 year capital budget based on most likely assumptions. Calculate: Investment: price, quantity, revenue, expenses, salaries, supplies, depreciation, total expense, net income, tax, net income after tax, plus depreciation, net cash flow, present value factor, present value of cash flow, evaluation measures NPV AND IRR. Please include all formulas and detailed calculations for all areas used in the answer and explanation.
| Assumptions | Most Likely | Best case | Worst case |
| Quantity | 2,400 | 2,640 | 2,160 |
| Price | $100.00 | $110.00 | $90 |
| Salaries | $120,000 | $110,000 | $130,000 |
| Supplies | $12.50 | $11.00 | $14.00 |
| Depreciation | $60,000 | $60,000 | $60,000 |
| Growth rate, output | 2.0% | 3.0% | 1.0% |
| Inflation rate, output prices | 2.0% | 4.0% | 0.0% |
| Inflation rate, expenses (not depreciation) | 3.0% | 1.0% | 5.0% |
| Tax rate | 35.0% | 35.0% | 35.0% |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Here is the 5year capital budget based on the most likely assumptions Year 1 Investment 10000 price x 2400 quantity 240000 Revenue 240000 investment x ...
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started
Income Tax Fundamentals 2013
Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill
31st Edition
1111972516, 978-1285586618, 1285586611, 978-1285613109, 978-1111972516
