Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

What formulas are used to calculate NPV, PI, IRR, and PP using the following data? PROPOSED ROBOTICS PROJECT ANSWER BOX AT ROW 35 Period 0

image text in transcribed

What formulas are used to calculate NPV, PI, IRR, and PP using the following data?

image text in transcribed
PROPOSED ROBOTICS PROJECT ANSWER BOX AT ROW 35 Period 0 2 3 5 6 7 8 9 10 Year 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 1. Estimate of Incremental Gross Profit New Output (tons) 267,500.0 267,500.0 267,500.0 267,500.0 267,500.0 267,500.0 267,500.0 267,500.0 267,500.0 267,500.0 Lost Output-Construction -33,437.5 New Sales (Millions) 158.0 180.6 180.6 180.6 180.6 180.6 180.6 180.6 180.6 180.6 New Gross Margin 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 0.1 New Gross Profit 0.1 24.8 24.8 24.8 24.8 23.9 23.9 23.9 23.9 23.9 Old Output 250,000.0 250,000.0 250,000.0 250,000.0 250,000.0 250,000.0 250,000.0 250,000.0 250,000.0 250,000.0 Old Sales 168.8 168.8 168.8 168.8 168.8 168.8 168.8 168.8 168.8 168.8 Old Gross Profit 19.4 19.4 19.4 19.4 19.4 19.4 19.4 19.4 19.4 19.4 Incremental Gross Profit 2.3 5.4 5.4 5.4 5.4 4.5 4.5 4.5 4.5 4.5 2. Estimate of Incremental inventory New inventory 4.1 4.7 4.7 4.7 4.7 4.7 4.7 4.7 4.7 4.7 Old inventory 4.5 4.5 4.5 4.5 4.5 4.5 4.5 4.5 4.5 4.5 Incremental inventory -0.4 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 0.2 3. Estimate of Incremental Depreciation New Depreciation 1.6 1.4 1.2 1.0 0.9 0.8 0.7 0.6 0.5 0.5 4. Overhead 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 0.4 5. Prelim. Engineering Costs 0.5 Pretax Incremental Profit 0.2 3.6 3.8 4.0 4.1 3.3 3.4 3.5 3.6 3.6 6. Cash Flow Adjustments Less Capital Expenditures -12.0 Add back Depreciation 1.6 1.4 1.2 1.0 0.9 0.8 0.7 0.6 0.5 0.5 Less Added inventory 0.4 -0.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0 7. Free Cash Flow -12.0 1.9 3.3 3.9 3.8 3.8 3.1 3.1 3.0 3.0 3.0 NPV 19.9 PI -0.65734543 IRR 0.2 PP #VALUE

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_2

Step: 3

blur-text-image_3

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

International Financial Management

Authors: Cheol Eun, Bruce G. Resnick

8th edition

125971778X, 978-1259717789

More Books

Students also viewed these Finance questions