Answered step by step
Verified Expert Solution
Question
1 Approved Answer
First calculate discount rate with WACC and then solve for NPV. Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Total $203,260.80
First calculate discount rate with WACC and then solve for NPV.
Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Total $203,260.80 $867,246.08 $1,040,695.30 $121,100.76 $486,691.24 $585,091.52 $0.00 $761.64 $1,520.00 $121,862.40 $487,449.60 $584,939.52 $121,862.40 $488,211.24 $586,459.52 $761.64 $1.520.00 $1,368.00 $82,160.04 $380,554.84 $455,603.78 $1,404,938.65 $1,966,914.11 $789,394.75 $1,105,699.85 $1,368.00 $1,641.60 $789.668.35 $1,105,535.69 $791.036.35 $1,107,177.29 $1.641.60 $1,477.44 $615,543.90 $861,214.26 $2,753,679.75 $8,236,734.69 $1,547,897.71 $1,477.44 $1,547,749.97 $1,549,227.41 $1,329.70 $1,205,782.04 $3,600,858.85 $446,295.51 $30,508.45 $232,367.06 $180,000.00 $3,420.00 Business Name: STARRE INCOME 1. SALES REVENUES 2. Cost of Goods Sold a. Beginning Inventory b. Purchase c. C.O.G Avail. Sale d. Less Ending Inventory 3. GROSS PROFIT ON SALES EXPENSES 1. Variable (Selling) b. Warehouse & Distribution Variable C c. Shipping Materials d. Salaries/ Wages/Comissions e. Travel f. Pop Up Events g. Influencer Press Kits 2. Fixed (Adminstrative) a. Financial Adminstration b. Insurance c. Licenses & Permits d. Business Internet e. Domain Name f. Website g. Email Newsletter/Mobile Alert h. Content Marketing i. Social Media Marketing j. Office Salaries k. Rent Expense 1. Warehouse/Distributions m. Sponsorship / Partnership $0.00 $40,221.88 $96,559.00 $115,186.80 $594.00 $10,809.40 $12.971.28 $19,817.00 $82,329.60 $98,795.52 $0.00 $0.00 $0.00 $3,420.00 $3,420.00 $3,420.00 $8,000.00 $0.00 $0.00 $8.390.88 $0.00 $0.00 $116,849.00 $113,849.00 $113,849.00 $18,000.00 $18,000.00 $18,000.00 $1,032.00 $1,032.00 $1.032.00 $257.00 $257.00 $257.00 $1,130.00 $1,130.00 $1,130.00 $14.00 $14.00 $14.00 $1,188.00 $1,188.00 $1,188.00 $48.00 $48.00 $48.00 $10,500.00 $10.500.00 $10.500.00 $34.692.00 $34.692.00 $34,692.00 $0.00 $0.00 $0.00 $44,300.00 $44,300.00 $44,300.00 $2,688.00 $2.688.00 $2.688.00 $3,000.00 $317,540.16 $15.565.54 $118,554.62 S180,000.00 $3,420.00 $0.00 $0.00 $113,849.00 $18,000.00 $1.032.00 $257.00 $1,130.00 $14.00 $1.188.00 $48.00 $10.500.00 $34,692.00 $0.00 $44,300.00 $2.688.00 $371,188.22 $21,791.75 $165,976.47 $180,000.00 $3,420.00 $0.00 $0.00 $113,849.00 $18,000.00 $1,032.00 $257.00 $1,130.00 $14.00 $1.188.00 $48.00 $10,500.00 $34,692.00 $0.00 $44,300.00 $2,688.00 $0.00 $113,849.00 $686.094.00 $18,000.00 $1,032.00 $257.00 $1,130.00 $14.00 $1.188.00 $48.00 $10,500.00 $34,692.00 $0.00 $44,300.00 S2.688.00 $157,070.88 $210,408.00 $229,035.80 -$74,910.84 S170,146.84 $226,567.98 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $74,910.84 S170,146.84 $226,567.98 $431,389.16 $184,154.74 $0.00 $0.00 $184,154.74 S485,037.22 $376,177.03 $0.00 $0.00 $376,177.03 $560,144.51 $2,073,085.58 $645,637.53 $1,527,773.27 $0.00 $0.00 $645,637.53 TOTAL OPERATING EXPENSES NET INCOME OPERATIONS Other Income (Interest Income) Other Expense (Interest Expense) Net Profit (Loss) Before Taxes Taxes 1. Federal.S-Employment 2.State 3.Local Net Profit (Loss) After Taxes $0.00 $0.00 $1,500.00 $1,500.00 $0.00 $0.00 $76,410.84 168,646.84 $5,000.00 $1.500.00 $0.00 $220,067.98 $5,000.00 $1,500.00 $0.00 $177,654.74 $5,000.00 $1,500.00 $0.00 $369,677.03 $5.000.00 $1,500.00 $0.00 $639,137.53 $1,498,773.27 NPV $1,183,041.30 ROI 0.722967391 Payback Period 2 years Need to find NPV, IRR Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Total $203,260.80 $867,246.08 $1,040,695.30 $121,100.76 $486,691.24 $585,091.52 $0.00 $761.64 $1,520.00 $121,862.40 $487,449.60 $584,939.52 $121,862.40 $488,211.24 $586,459.52 $761.64 $1.520.00 $1,368.00 $82,160.04 $380,554.84 $455,603.78 $1,404,938.65 $1,966,914.11 $789,394.75 $1,105,699.85 $1,368.00 $1,641.60 $789.668.35 $1,105,535.69 $791.036.35 $1,107,177.29 $1.641.60 $1,477.44 $615,543.90 $861,214.26 $2,753,679.75 $8,236,734.69 $1,547,897.71 $1,477.44 $1,547,749.97 $1,549,227.41 $1,329.70 $1,205,782.04 $3,600,858.85 $446,295.51 $30,508.45 $232,367.06 $180,000.00 $3,420.00 Business Name: STARRE INCOME 1. SALES REVENUES 2. Cost of Goods Sold a. Beginning Inventory b. Purchase c. C.O.G Avail. Sale d. Less Ending Inventory 3. GROSS PROFIT ON SALES EXPENSES 1. Variable (Selling) b. Warehouse & Distribution Variable C c. Shipping Materials d. Salaries/ Wages/Comissions e. Travel f. Pop Up Events g. Influencer Press Kits 2. Fixed (Adminstrative) a. Financial Adminstration b. Insurance c. Licenses & Permits d. Business Internet e. Domain Name f. Website g. Email Newsletter/Mobile Alert h. Content Marketing i. Social Media Marketing j. Office Salaries k. Rent Expense 1. Warehouse/Distributions m. Sponsorship / Partnership $0.00 $40,221.88 $96,559.00 $115,186.80 $594.00 $10,809.40 $12.971.28 $19,817.00 $82,329.60 $98,795.52 $0.00 $0.00 $0.00 $3,420.00 $3,420.00 $3,420.00 $8,000.00 $0.00 $0.00 $8.390.88 $0.00 $0.00 $116,849.00 $113,849.00 $113,849.00 $18,000.00 $18,000.00 $18,000.00 $1,032.00 $1,032.00 $1.032.00 $257.00 $257.00 $257.00 $1,130.00 $1,130.00 $1,130.00 $14.00 $14.00 $14.00 $1,188.00 $1,188.00 $1,188.00 $48.00 $48.00 $48.00 $10,500.00 $10.500.00 $10.500.00 $34.692.00 $34.692.00 $34,692.00 $0.00 $0.00 $0.00 $44,300.00 $44,300.00 $44,300.00 $2,688.00 $2.688.00 $2.688.00 $3,000.00 $317,540.16 $15.565.54 $118,554.62 S180,000.00 $3,420.00 $0.00 $0.00 $113,849.00 $18,000.00 $1.032.00 $257.00 $1,130.00 $14.00 $1.188.00 $48.00 $10.500.00 $34,692.00 $0.00 $44,300.00 $2.688.00 $371,188.22 $21,791.75 $165,976.47 $180,000.00 $3,420.00 $0.00 $0.00 $113,849.00 $18,000.00 $1,032.00 $257.00 $1,130.00 $14.00 $1.188.00 $48.00 $10,500.00 $34,692.00 $0.00 $44,300.00 $2,688.00 $0.00 $113,849.00 $686.094.00 $18,000.00 $1,032.00 $257.00 $1,130.00 $14.00 $1.188.00 $48.00 $10,500.00 $34,692.00 $0.00 $44,300.00 S2.688.00 $157,070.88 $210,408.00 $229,035.80 -$74,910.84 S170,146.84 $226,567.98 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $74,910.84 S170,146.84 $226,567.98 $431,389.16 $184,154.74 $0.00 $0.00 $184,154.74 S485,037.22 $376,177.03 $0.00 $0.00 $376,177.03 $560,144.51 $2,073,085.58 $645,637.53 $1,527,773.27 $0.00 $0.00 $645,637.53 TOTAL OPERATING EXPENSES NET INCOME OPERATIONS Other Income (Interest Income) Other Expense (Interest Expense) Net Profit (Loss) Before Taxes Taxes 1. Federal.S-Employment 2.State 3.Local Net Profit (Loss) After Taxes $0.00 $0.00 $1,500.00 $1,500.00 $0.00 $0.00 $76,410.84 168,646.84 $5,000.00 $1.500.00 $0.00 $220,067.98 $5,000.00 $1,500.00 $0.00 $177,654.74 $5,000.00 $1,500.00 $0.00 $369,677.03 $5.000.00 $1,500.00 $0.00 $639,137.53 $1,498,773.27 NPV $1,183,041.30 ROI 0.722967391 Payback Period 2 years Need to find NPV, IRRStep by Step Solution
There are 3 Steps involved in it
Step: 1
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