A | Year | 0 | 1 | 2 | 3 | 4 |
Sales | 13400 | 15000 | 16400 | 12900 | ||
Operating cost | 2900 | 3100 | 4200 | 2800 | ||
Depreciation | 6575 | 6575 | 6575 | 6575 | ||
EBIT | 3925 | 5325 | 5625 | 3525 | ||
Less: Tax at 22% | 863.5 | 1171.5 | 1237.5 | 775.5 | ||
NetIncome | 3061.5 | 4153.5 | 4387.5 | 2749.5 | ||
B | ||||||
Year | 0 | 1 | 2 | 3 | 4 | |
OCF= Net Income+depreciation | 9636.5 | 10728.5 | 10962.5 | 9324.5 | ||
C | Year | 0 | 1 | 2 | 3 | 4 |
Initial cost | -26300 | |||||
NWC | -300 | -200 | -225 | -150 | 875 | |
OCF= Net Income+depreciation | 9636.5 | 10728.5 | 10962.5 | 9324.5 | ||
Net Cash flows | -26600 | 9436.5 | 10503.5 | 10812.5 | 10199.5 | |
NPV at 12% | 4376.86 |
Workings
2. Calculating Project NPV The Best Manufacturing Company is considering a new investment. Financial projections for...
Calculating Project NPV The Freeman Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated below. The corporate tax rate is 34 percent. Assume all sales revenue is received in cash, all operating costs and income taxes are paid in cash, and all cash flows occur at the end of the year. All net working capital is recovered at the end of the project. YEAR 0 YEAR 1 YEAR 2 YEAR 3 YEAR 4 Investment $31,000...
Problem 8-2 Calculating Project NPV The Freeman Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated below. The corporate tax rate is 40 percent. Assume all sales revenue is received in cash, all operating costs and income taxes are paid in cash, and all cash flows occur at the end of the year. All net working capital is recovered at the end of the project. Year 1 Year 2 Year 3 Year 4 Year O...
Problem 8-2 Calculating Project NPV The Freeman Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated below. Thoe corporate tax rate is 38 percent. Assume all sales revenue is received in cash, all operating costs and income taxes are pald in cash, and al cash flows occur at the end of the year. All net working capital is recovered at the end of the projoct Year 0 $ 39,000 Year 1 Year 2 Year 3...
The Best Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated here. The corporate tax is 21 percent. Assume all sales revenue is cash, all operating costs and income taxes are paid in cash and all cash flows occur at the end of the year. All net working capital is recovered at the end of the project. Investment $27,400 Sales Revenue- Year 1: 14,500 Year 2:16,100 Year 3: 17,500 Year 4: 14,000 Operating Costs Year1:...
The Best Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated here. The corporate tax rate is 23 percent. Assume all sales revenue is received in cash, all operating costs and income taxes are paid in cash, and all cash flows occur at the end of the year. All net working capital is recovered at the end of the project. Year 0 Year 1 Year 2 Year 3 Year 4 Investment $ 27,100 Sales revenue...
The Best Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated here. The corporate tax rate is 21 percent. Assume all sales revenue is received in cash, all operating costs and income taxes are paid in cash, and all cash flows occur at the end of the year. All net working capital is recovered at the end of the project. Year 0 Year 1 Year 2 Year 3 Year 4 Investment $ 27,400 Sales revenue...
The Best Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated here. The corporate tax rate is 38 percent. Assume all sales revenue is received in cash, all operating costs and income taxes are paid in cash, and all cash flows occur at the end of the year. All net working capital is recovered at the end of the project. Year 1 Year 2 Year 3 Year 4 Year 0 $39.000 Investment Sales revenue Operating...
Problem 6-2 Calculating Project NPV 14.28 points The Best Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated here. The corporate tax rate is 23 percent. Assume all sales revenue is received in cash, all operating costs and income taxes are paid in cash, and all cash flows occur at the end of the year. All net working capital is recovered at the end of the project. Skipped Year 1 Year 2 Year 3 Year...
The Best Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated here. The corporate tax rate is 38 percent. Assume all sales revenue is received in cash, all operating costs and income taxes are paid in cash, and all cash flows occur at the end of the year. All net working capital is recovered at the end of the project Year 1 Year 0 Year 2 Year 3 Year 4 $ 25,000 Investment Sales revenue...
The Best Manufacturing Company is considering a new investment. Financial projections for the investment are tabulated here. The corporate tax rate is 38 percent. Assume all sales revenue is received in cash, all operating costs and income taxes are paid in cash, and all cash flows occur at the end of the year. All net working capital is recovered at the end of the project. Year 0 Year 1 Year 2 Year 3 Year 4 Investment $ 35,000 Sales revenue...