Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Please run a net present value breakeven using this original data and record the net present value level of sales here ___________. Prior to beginning

Please run a net present value breakeven using this original data and record the net present value level of sales here ___________. Prior to beginning this project, the company can increase the initial outlay by $150,000. This additional upfront acquisition stage cost would lower the variable costs to 30% of sales and increase the disposition value to $550,000. What is the new net present value____________, and the new net present value breakeven level of sales___________, and would this be a good move for the company?
Please go back to the original spreadsheet numbers. As an alternative before beginning this project, the company can reduce the initial outlay by $300,000. This would increase the variable costs to 50% of sales and decrease the disposition value to $400,000. What is the new net present value____________, and the new net present value breakeven level of sales___________, and would this be a good move for the company?
Going back to the prior two problems which of these alternatives is better for the company? The original method, the modification suggested in problem 1, or the modification in problem 2? Why?
image text in transcribed
2 3 Years Acquisition stage cash flow: Initial Outlay (800,000) Operating stage cash flow: Sales Fixed Cost Variable Cost Depreciation expense Taxable income Taxes After tax income Add back depreciation Operating cash flows 600,000 (220,000) (240,000) (68,000) 72.000 (20,160) 51,840 68,000 119,840 600,000 (220,000) (240,000) (68,000) 72,000 (20,160) 51,840 68,000 119,840 600,000 (220,000) (240,000) (68.000) 72,000 (20,160) 51,840 68,000 119,840 600,000 (220,000) (240,000) (68,000) 72,000 (20,160) 51,840 68,000 119,840 Disposition stage cash flow: 119,840 119,840 119,840 119,840 Total cash flow Present Value Net Present Value (800,000) 872,591 72,591 2 3 Years Acquisition stage cash flow: Initial Outlay (800,000) Operating stage cash flow: Sales Fixed Cost Variable Cost Depreciation expense Taxable income Taxes After tax income Add back depreciation Operating cash flows 600,000 (220,000) (240,000) (68,000) 72.000 (20,160) 51,840 68,000 119,840 600,000 (220,000) (240,000) (68,000) 72,000 (20,160) 51,840 68,000 119,840 600,000 (220,000) (240,000) (68.000) 72,000 (20,160) 51,840 68,000 119,840 600,000 (220,000) (240,000) (68,000) 72,000 (20,160) 51,840 68,000 119,840 Disposition stage cash flow: 119,840 119,840 119,840 119,840 Total cash flow Present Value Net Present Value (800,000) 872,591 72,591

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

Fundamentals Of Corporate Finance

Authors: David W Blackwell, Robert Parrino, David S Kidwell

1st Edition

0471270563, 9780471270560

More Books

Students also viewed these Finance questions

Question

List the six steps in the decision-making model.

Answered: 1 week ago

Question

CHAPTER 4-COMPLETING THE ACCOUNTING CYCLE c.Net

Answered: 1 week ago

Question

2. Develop a good and lasting relationship

Answered: 1 week ago

Question

1. Avoid conflicts in the relationship

Answered: 1 week ago