Answered step by step
Verified Expert Solution
Question
1 Approved Answer
How did they calculate the cumulative cash flow and the NPV in this problem? Market sie 2014 Market growth rate Initiat mkt share Mkt she
How did they calculate the cumulative cash flow and the NPV in this problem?
Market sie 2014 Market growth rate Initiat mkt share Mkt she growth Sales price $ Manuf cost s Gross margin 5 Tax rate SG&A fixed $ SG&A expense Additional SG&A 2014 5 Discount rate 85.000 2.0% 1.00% 50% 1,000 300 700 33% 400,000 30% 400,000 70% 2016 2029 Market Flex mit she Flex mit 2014 85,000 1.09 850 2015 85,700 1.5% 1.301 BR41 2.3% 1.990 2017 90,203 3.4% 3.044 2018 92,007 5.1% 4,658 2019 93,847 7.6% 7.126 95.724 114% 10.904 2021 97,638 17.1% 2002 99,591 25.6% 25,524 2023 101.583 38.4% 39,052 16.682 Revenue SG&A PBT Tax PAT Cumulative cash flow $ $ $ $ $ 5 595,000 $ 978,500 $ (383,500) (126,555) 1256,945) (513.890) 5 910,350 $ 1.392,836 $ 2.131,038 $ 3.260,489 $ 4.988.548 $ 7,632,478 $ 11,677,691 $ 17,866,867 $ 673, 105 $ 817,851 $ 1,039,311 $ 1.378,147 $ 1,896,564 $ 2,689,743 $ 3,903,307 $ 5.760,060 $ 237 245$ 574,985 $ 1,091,727 $ 1.882.342 $ 3,091.983 $ 4,942.734 $ 7,774,384 $ 12,306,807 $ 78,291 189.745 360,270's 621.173's 1.020,354'S 1,631,102's 2,565,547' 3.995,246's 158,954 $ 385.240 S 731,457 $ 1,261,169 $ 2.071,629 S 3,311,632 S 5,208.837 $ 8.111.561 S 197 991) S 128.2955 474,512 $ 2,004,224 $ 1.814.684 5 3,054,687 54,951,892 S 7.854,616 S 27,336,307 8,600,992 18,735,415 6,182,687 12.552,728 12,295,789 NPV $530,539Step 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