Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Using the data below compute the following a. The project NPV ata 18% discount rate to the nearest thousand dollars 1. The project IRR. Answer

image text in transcribed
Using the data below compute the following a. The project NPV ata 18% discount rate to the nearest thousand dollars 1. The project IRR. Answer in percentage What causes NWC net working capital to decrease and then increase? Think about the components of NWC Write the question letter and your answer in the essay box Incremental Earnings Foercast ($0001) Post Cannibalization Effects And Lab Space Opportunity Cost Year Year 1 Year 2 Year 3 Year 4 Years Sales 23.500 $ 23.500 $ 23,500 $ 23,500 5 COGS $ 19.500) $ 9.500 5 19.500) $19.500 5 Gross Profit $ $14.000 $ 14,000 $ 14,000 $ 14,000 $ SGSA $ $ 13.0001 $3,000 $ 03.0001 IS (3.000) $ $ (15.0001 Depreciation $ 11.500 5 (1.500) (1.500) EDIT 5 (15.000) 5 9.500 5 (1.500 $ 1.500) 9.500 5 9.500 $ Income Tax 20% $ 3.000 $ (1.900 $ 1.900) $ 9,500 S (1.500) (1.900 Unlevered Net Income 1$ $ (12.000) 7.6005 300 (1.900) 7.600 7.600 $ $ Free Cash Flow (5000) 7.600 S (1.2001 Plus Depreciation 5 5 1.500 5 1.500 5 1.500 Les Capital Expenditures 5 17.500 $ 1.500 5 1.500 Les Increase in NWC $ 2.100) Free Cash Flow 5 (19.500 5 7.000 9.100$ 7.100 $ $ 2.100 NPV 12.0% 5 7.627 $ 9.100 2.400 RSD Using the data below compute the following a. The project NPV ata 18% discount rate to the nearest thousand dollars 1. The project IRR. Answer in percentage What causes NWC net working capital to decrease and then increase? Think about the components of NWC Write the question letter and your answer in the essay box Incremental Earnings Foercast ($0001) Post Cannibalization Effects And Lab Space Opportunity Cost Year Year 1 Year 2 Year 3 Year 4 Years Sales 23.500 $ 23.500 $ 23,500 $ 23,500 5 COGS $ 19.500) $ 9.500 5 19.500) $19.500 5 Gross Profit $ $14.000 $ 14,000 $ 14,000 $ 14,000 $ SGSA $ $ 13.0001 $3,000 $ 03.0001 IS (3.000) $ $ (15.0001 Depreciation $ 11.500 5 (1.500) (1.500) EDIT 5 (15.000) 5 9.500 5 (1.500 $ 1.500) 9.500 5 9.500 $ Income Tax 20% $ 3.000 $ (1.900 $ 1.900) $ 9,500 S (1.500) (1.900 Unlevered Net Income 1$ $ (12.000) 7.6005 300 (1.900) 7.600 7.600 $ $ Free Cash Flow (5000) 7.600 S (1.2001 Plus Depreciation 5 5 1.500 5 1.500 5 1.500 Les Capital Expenditures 5 17.500 $ 1.500 5 1.500 Les Increase in NWC $ 2.100) Free Cash Flow 5 (19.500 5 7.000 9.100$ 7.100 $ $ 2.100 NPV 12.0% 5 7.627 $ 9.100 2.400 RSD

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

Police Auditing Standards And Applications

Authors: Allan Y. Jiao

2nd Edition

0398090750, 978-0398090753

More Books

Students also viewed these Accounting questions