Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Projected Net Cash Flows Estimation Statement 0 Years 1 Years 2 Years 3 Years 4 Years 2015 2016 2017 2018 2019 Investment Outlays Buildings $

Projected Net Cash Flows Estimation Statement

0 Years 1 Years 2 Years 3 Years 4 Years

2015 2016 2017 2018 2019

Investment Outlays

Buildings $ 12,000

Equipment $ 8,000

Operating Cash Flow Over the Project's Life

Unit Sold $20,000 $20,000 $20,000 $20,000

Sales Price $ 3.00 $ 3.06 $ 3.12 $ 3.18

Sales Revenue $ 60,000 $ 61,200 $ 62,424 $ 63, 672

Variable Costs $ 42,000 $ 42,840 $ 43, 697 $ 44,571

Fixed Operating Costs $ 8000 $ 8080 $ 8161 $ 8242

Depreciation (building) $ 156 $ 312 $ 312 $ 312

Depreciation (equipment) $1600 $2560 $1520 $960

Operating Income before taxes (EBIT) $8244 $7408 $8734 $9587

Taxes on operating income (40%) $3298 $2963 $3949 $3835

Net Operating profit after taxes (NOPAT) $4946 $4445 $5241 $5752

Add back depreciation $1756 $2,872 $1,832 $1,272

Operating cash flow $ 6,702 $ 7,317 $ 7,073 $ 7,024

Cash Flows Due to Net Operating Working Capital

Net Operating Working Capital (based on sales) $ 6,000 $ 6,120 $ 6,242 $ 6,367 $0

Cash Flows due to investment in NOWC ($6,000) ($120) ($122) ($125) $6367

Salvage Cash Flows: Long Term Asset

Net Salvage Cash Flows: Building $ 8,863

Net Salvage cash flow: Equipment $ 1,744

Total Salvage cash flows $ 10,607

Net Cash Flow (Time Line of cash flows) ($26,000) $6,582 $ 7,194 $ 6,948 $ 23,999

1.Estimate the incremental cash flows to be received from this project.

2.Using the incremental cash flows, compute the following and the state in each case whether the company should go head with the project.

a.Payback

b.NPV

C.IRR

d.Profitability Index

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

Analysis for Financial Management

Authors: Robert c. Higgins

8th edition

73041807, 73041803, 978-0073041803

More Books

Students also viewed these Finance questions

Question

2 What are your current strengths in being an appreciative coach?

Answered: 1 week ago