Homework Answers
| Tax | 35% | Year | 0 | 1 | 2 | 3 | 4 | 5 |
| Required rate of return | 18% | Initital Investment | $19,500,000 | |||||
| Salvage | 35% | Working Capital | $1,500,000 | |||||
| Working Capital | 15% | MACR | 14.29% | 24.49% | 17.49% | 12.49% | 8.93% | |
| Sales unit | 81000 | 89000 | 97000 | 92000 | 77000 | |||
| Sales price per unit | $345 | $345 | $345 | $345 | $345 | |||
| Sales $ | $27,945,000 | $30,705,000 | $33,465,000 | $31,740,000 | $26,565,000 | |||
| Variable Price per unit | $190 | $190 | $190 | $190 | $190 | |||
| Variable price $ | $15,390,000 | $16,910,000 | $18,430,000 | $17,480,000 | $14,630,000 | |||
| Fixed Cost | $1,850,000 | $1,850,000 | $1,850,000 | $1,850,000 | $1,850,000 | |||
| Depreciation | $2,786,550 | $4,775,550 | $3,410,550 | $2,435,550 | $1,741,350 | |||
| EBIT | $7,918,450 | $7,169,450 | $9,774,450 | $9,974,450 | $8,343,650 | |||
| Taxes | $2,771,458 | $2,509,308 | $3,421,058 | $3,491,058 | $2,920,278 | |||
| Net Income | $5,146,993 | $4,660,143 | $6,353,393 | $6,483,393 | $5,423,373 | |||
| NWC | $4,191,750 | $4,605,750 | $5,019,750 | $4,761,000 | $3,984,750 | |||
| Change in NWC | -$414,000 | -$414,000 | $258,750 | $776,250 | $1,293,000 | |||
| BV | $16,713,450 | $11,937,900 | $8,527,350 | $6,091,800 | $4,350,450 | |||
| Salvage | $6,825,000 | |||||||
| Net Salvage | $5,958,908 | |||||||
| Net CF | $5,560,993 | $5,074,143 | $6,094,643 | $5,707,143 | $10,089,280 |
After Tax Salvage Value = Salvage Value - (Salvage Value-Book Value)*Tax
B) NPV = -$1,579,938.89, IRR=
14.92%
c)
| Rate | NPV |
| 6.00% | $5,939,255.81 |
| 8.00% | $4,398,964.74 |
| 10.00% | $2,990,653.25 |
| 12.00% | $1,700,214.02 |
| 14.00% | $515,303.97 |
| 16.00% | -$574,905.48 |
| 18.00% | -$1,579,938.89 |
| 20.00% | -$2,508,194.89 |
| 22.00% | -$3,367,097.28 |
| 24.00% | -$4,163,223.53 |
| 26.00% | -$4,902,414.56 |
| 28.00% | -$5,589,868.59 |
| 30.00% | -$6,230,221.73 |
| 32.00% | -$6,827,617.30 |
| 34.00% | -$7,385,765.63 |
| 36.00% | -$7,907,995.76 |
| 38.00% | -$8,397,300.24 |
| 40.00% | -$8,856,374.09 |
d)
| SP | VC | NPV |
| 300 | 160 | -$4,262,440 |
| 320 | 170 | -$2,479,346 |
| 340 | 180 | -$696,253 |
| 360 | 190 | $1,086,841 |
| 380 | 200 | $2,869,934 |
| 400 | 210 | $4,653,028 |
Add Answer to:
IDE Company X projects numbers of unit sales for a new project as follows: 81,000 (year...
Aday Acoustics, Inc., projects unit sales for a new 7-octave voice emulation implant as follows: Year...
Aday Acoustics, Inc., projects unit sales for a new 7-octave voice emulation implant as follows: Year Unit Sales 78,000 83,400 90,200 86,300 74,300 Production of the implants will require $1,600,000 in net working capital to start and additional net working capital investments each year equal to 15 percent of the projected sales increase for the following year. Total fixed costs are $4,400,000 per year, variable production costs are $155 per unit, and the units are priced at $337 each. The...
Aylmer-in-You (AIY) Inc. projects unit sales for a new opera tenor emulation implant as follows: Year...
Aylmer-in-You (AIY) Inc. projects unit sales for a new opera tenor emulation implant as follows: Year Unit Sales 1 98,000 2 112,000 3 122,000 4 142,000 5 87,000 Production of the implants will require $729,000 in net working capital to start and additional net working capital investments each year equal to 25% of the projected sales increase for the following year. (Because sales are expected to fall in Year 5, there is no NWC cash flow occurring for Year 4.)...
Aday Acoustics, Inc., projects unit sales for a new 7-octave voice emulation implant as follows: Year...
Aday Acoustics, Inc., projects unit sales for a new 7-octave voice emulation implant as follows: Year nmt Unit Sales 77,100 82,500 89,000 85,400 73,100 Production of the implants will require $1,570,000 in net working capital to start and additional net working capital investments each year equal to 15 percent of the projected sales increase for the following year. Total fixed costs are $4,250,000 per year, variable production costs are $152 per unit, and the units are priced at $334 each....
Aria Acoustics, Inc. (AAI), projects unit sales for a new seven-octave voice emulation implant as follows:...
Aria Acoustics, Inc. (AAI), projects unit sales for a new seven-octave voice emulation implant as follows: Year Unit Sales 74,600 87,600 107.000 99,400 68,100 Production of the implants will require $1,900,000 in net working capital to start and additional net working capital investments each year equal to 15 percent of the projected sales increase for the following year. Total fixed costs are $4,000,000 per year, variable production costs are $263 per unit, and the units are priced at $399 each....
Project Evaluation. Aguilera Acoustics, Inc. (AAI), projects unit sales for a new seven-octave voice emulation implant...
Project Evaluation. Aguilera Acoustics, Inc. (AAI), projects unit sales for a new seven-octave voice emulation implant as follows: Production of the implants will require $1,500,000 in net working capital to start and additional net working capital investments each year equal to 15 percent of the projected sales increase for the following year. Total fixed costs are $1,450,000 per year, variable production costs are $230 per unit, and the units are priced at $355 each. The equipment needed to begin production...
Project Evaluation. Aria Acoustics, Inc. (AAI), projects unit sales for a new seven-octave voice emulation implant...
Project Evaluation. Aria Acoustics, Inc. (AAI), projects unit sales for a new seven-octave voice emulation implant as follows: Year Unit Sales 67.500 83.900 98,700 86,000 72,000 Production of the implants will require $1,500,000 in net working capital to start and additional networking capital investments each year equal to 15 percent of the projected sales increase for the following year. Total fixed costs are $1,950,000 per year, variable production costs are $230 per unit, and the units are priced at $355...
Aria Acoustics, Inc. (AAI), projects unit sales for a new seven-octave voice emulation implant as follows:...
Aria Acoustics, Inc. (AAI), projects unit sales for a new seven-octave voice emulation implant as follows: Year Unit Sales 73,000 86,000 105,000 97,000 67,000 mo Production of the implants will require $1,500,000 in net working capital to start and additional networking capital investments each year equal to 15 percent of the projected sales increase for the following year. Total fixed costs are $3,200,000 per year, variable production costs are $255 per unit, and the units are priced at $375 each....
We project unit sales for a new household-use laser-guided cockroach search and destroy system as follows:...
We project unit sales for a new household-use laser-guided cockroach search and destroy system as follows: Unit Sales Year 100,500 112,500 135,500 141,500 94,500 1 2. 3 4 5 The new system will be priced to sell at $470 each. The cockroach eradicator project will require $2,100,000 in net working capital to start, and total net working capital will rise to 15% of the change in sales. The variable cost per unit is $340, and total fixed costs are $2,400,000...
A company with name XYZ starts a new project with life 4 years. The company will...
A company with name XYZ starts a new project with life 4 years. The company will put 20.000.000 USD in the project. The estimated sales per year is 1200 units a)Selling price for first year is 45.000USD/unit b)Variable cost for first yaer is 35.000USD/unit c)Fixed cost for first year is 2.000.000 USD d)Depreciation rates per year:20% , 32%,19.20%, 11.52% e)Net working capital requirements for the project are 20% of the projected annual sales at the beggining of each yea.r f)...
Aria Acoustics, Inc. (AAI), projects unit sales for a new seven-octave voice emulation implant as follows...
Aria Acoustics, Inc. (AAI), projects unit sales for a new seven-octave voice emulation implant as follows Year 2 4 Unit Sales 73,000 86,000 105,000 97,000 67,000 5 Production of the implants will require $1,500,000 in net working capital to start and additional net working capital investments each year equal to 15 percent of the projected sales increase for the following year. Total fixed costs are $3,200,000 per year, variable production costs are $255 per unit, and the units are priced...
Aday Acoustics, Inc., projects unit sales for a new 7-octave voice emulation implant as follows: Year Unit Sales 78,000 83,400 90,200 86,300 74,300 Production of the implants will require $1,600,000 in net working capital to start and additional net working capital investments each year equal to 15 percent of the projected sales increase for the following year. Total fixed costs are $4,400,000 per year, variable production costs are $155 per unit, and the units are priced at $337 each. The...
Aday Acoustics, Inc., projects unit sales for a new 7-octave voice emulation implant as follows: Year nmt Unit Sales 77,100 82,500 89,000 85,400 73,100 Production of the implants will require $1,570,000 in net working capital to start and additional net working capital investments each year equal to 15 percent of the projected sales increase for the following year. Total fixed costs are $4,250,000 per year, variable production costs are $152 per unit, and the units are priced at $334 each....
Aria Acoustics, Inc. (AAI), projects unit sales for a new seven-octave voice emulation implant as follows: Year Unit Sales 74,600 87,600 107.000 99,400 68,100 Production of the implants will require $1,900,000 in net working capital to start and additional net working capital investments each year equal to 15 percent of the projected sales increase for the following year. Total fixed costs are $4,000,000 per year, variable production costs are $263 per unit, and the units are priced at $399 each....
Project Evaluation. Aguilera Acoustics, Inc. (AAI), projects unit sales for a new seven-octave voice emulation implant as follows: Production of the implants will require $1,500,000 in net working capital to start and additional net working capital investments each year equal to 15 percent of the projected sales increase for the following year. Total fixed costs are $1,450,000 per year, variable production costs are $230 per unit, and the units are priced at $355 each. The equipment needed to begin production...
Project Evaluation. Aria Acoustics, Inc. (AAI), projects unit sales for a new seven-octave voice emulation implant as follows: Year Unit Sales 67.500 83.900 98,700 86,000 72,000 Production of the implants will require $1,500,000 in net working capital to start and additional networking capital investments each year equal to 15 percent of the projected sales increase for the following year. Total fixed costs are $1,950,000 per year, variable production costs are $230 per unit, and the units are priced at $355...
Aria Acoustics, Inc. (AAI), projects unit sales for a new seven-octave voice emulation implant as follows: Year Unit Sales 73,000 86,000 105,000 97,000 67,000 mo Production of the implants will require $1,500,000 in net working capital to start and additional networking capital investments each year equal to 15 percent of the projected sales increase for the following year. Total fixed costs are $3,200,000 per year, variable production costs are $255 per unit, and the units are priced at $375 each....
We project unit sales for a new household-use laser-guided cockroach search and destroy system as follows: Unit Sales Year 100,500 112,500 135,500 141,500 94,500 1 2. 3 4 5 The new system will be priced to sell at $470 each. The cockroach eradicator project will require $2,100,000 in net working capital to start, and total net working capital will rise to 15% of the change in sales. The variable cost per unit is $340, and total fixed costs are $2,400,000...
A company with name XYZ starts a new project with life 4 years. The company will put 20.000.000 USD in the project. The estimated sales per year is 1200 units a)Selling price for first year is 45.000USD/unit b)Variable cost for first yaer is 35.000USD/unit c)Fixed cost for first year is 2.000.000 USD d)Depreciation rates per year:20% , 32%,19.20%, 11.52% e)Net working capital requirements for the project are 20% of the projected annual sales at the beggining of each yea.r f)...
Aria Acoustics, Inc. (AAI), projects unit sales for a new seven-octave voice emulation implant as follows Year 2 4 Unit Sales 73,000 86,000 105,000 97,000 67,000 5 Production of the implants will require $1,500,000 in net working capital to start and additional net working capital investments each year equal to 15 percent of the projected sales increase for the following year. Total fixed costs are $3,200,000 per year, variable production costs are $255 per unit, and the units are priced...
Most questions answered within 3 hours.
-
Bob is gambling in the casino. The probability that he will win
nothing is 0.2. The...
asked 15 minutes ago -
A free electron and a free proton are exactly 0.70 cm apart.
A)
Find the magnitude...
asked 22 minutes ago -
Identify and Describe the major sources of U.S law. Provide a
sport-related example of each.
asked 1 hour ago -
NASA's Ames Research Center in Mountain View, California, houses
a 20g centrifuge used to conduct research...
asked 1 hour ago -
I want a python code using recursion ONLY.
I cannot use any loops, dictionaries or modules....
asked 1 hour ago -
Tobin Supplies Company expects sales next year to be $450,000.
Inventory and accounts receivable will increase...
asked 2 hours ago -
Give the relative rates for the following with a neighbor at your
desk
PH3(g) to P4(g)...
asked 2 hours ago -
Suppose Acap Corporation will pay a dividend of $2.87 per share
at the end of this...
asked 3 hours ago -
Scientists make earthquake forecasts using data from:
A.
geodesy
B.
seismology
C.
geology
D.
paleoseismology
E....
asked 3 hours ago -
Employee training can
be defined as planned organizational efforts to help employees
learn job-related knowledge, skills,...
asked 4 hours ago -
Which for loop is implemented correctly in Java?
Group of answer choices
for (i = 0...
asked 5 hours ago -
Required information
[The following information applies to the questions
displayed below.]
In 2019, Alliant Corporation acquired...
asked 5 hours ago