Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Scenario You have a full-time job, but want to bake and sell cupcakes on evenings and weekends. You live in an apartment, so you will

image text in transcribedimage text in transcribed

Scenario You have a full-time job, but want to bake and sell cupcakes on evenings and weekends. You live in an apartment, so you will need to rent a bakery space and spend some money up front for special equipment. You want to know if this idea is worth pursuing. You estimate the following items related to the project: Cupcake Bakery Project Description Project life (years) Required return 3 20% Sales Data Unit Sales (annual) Unit Price 8,650 $2.50 Cost Data Unit cost Bakery rent (annual) Equipment cost (one-time purchase) Depreciation expense (annual) Net working capital (annual) Tax rate $1.00 $12,000 $900 $300 $1,500 35% Year 0 Total Capital Requirements Net working capital + equipment $2,400 Change in Net Working Capital Year 0 Year 1 Year 2 Year 3 -$1,500 $0 $0 $1,500 Use Excel to 1. Prepare pro forma income statements for three years 2. Prepare pro forma cash flows from assets for three years 3. Calculate the project's NPV (use Excel function) 4. Calculate the project's IRR (use Excel function) 5. Insert a text box in your spreadsheet, state whether you accept or reject this project, and briefly explain your rationale. Income Statement Sales Cost of Goods Gross Profit Fixed Costs Depreciation EBIT=Gross profit fixed costs - depreciation Tax Expense=EBIT*tax rate Net Income Cash Flow from Assets Operating cash flow=EBIT+ depreciation -tax expense Change in NWC (see Project Description) Capital spending Total project cash flow Excel Functions =NPVC =IRRO

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

The Future For Investors

Authors: Jeremy Siegel

1st Edition

140008198X, 978-1400081981

More Books

Students also viewed these Finance questions

Question

Explain the impact of organizational culture on employees.

Answered: 1 week ago