Calculate annual projected cash flows for year 0-5 for Jarring project Initial Cost Incremental Revenue and Costs

Calculate annual projected cash flows for year 0-5 for Jarring project

Transcribed Image Text:

Initial Cost Incremental Revenue and Costs Price Per Jar Jars Sold (Units) Incremental Revenue Incremental Gross Profit assuming Gross Profit Margin of Golden State Canning Increase in SGA Depreciation Increase in Operating Income Incremental Income Taxes at tax rate of Incremental/Increase (decrease) in Net Income Add: Depreciation Increased Operating Cash Flow Incremental Change in Working Capital (e.g. inventory, AR) CASH FLOW Internal Rate of Return (IRR) Interest Rate PV of Cash Flows Net Present Value S (10,000) $ 23% $ 3% S $ $ 36% $ 8% $3.50 5,000 17,500 4,025 525 2,000 1,500 540 960 2,000 2,960 $3.50 5,000 $ 17,500 $ 4,025 S 525 $ 2,000 $ 1,500 $ 540 $ 960 $ 2,000 $ $ $ $ 800 $ $ 2,960 $3.50 5,000 $ 17,500 $ 4,025 $ 525 $ 2,000 $ 1,500 $ 540 $ 960 $ 2,000 $ 2,960 $ . $3.50 5.000 $ 17,500 $ 4,025 $ 525 $ 2,000 $1,500 $ 540 $ 960 $ 2,000 $ 2,960 $ $3.50 5.000 $ 17,500 $ 4,025 $ 525 $ 2,000 $ 1,500 $ 540 $ 960 $ 2,000 $ 2,960 $ Initial Cost Incremental Revenue and Costs Price Per Jar Jars Sold (Units) Incremental Revenue Incremental Gross Profit assuming Gross Profit Margin of Golden State Canning Increase in SGA Depreciation Increase in Operating Income Incremental Income Taxes at tax rate of Incremental/Increase (decrease) in Net Income Add: Depreciation Increased Operating Cash Flow Incremental Change in Working Capital (e.g. inventory, AR) CASH FLOW Internal Rate of Return (IRR) Interest Rate PV of Cash Flows Net Present Value S (10,000) $ 23% $ 3% S $ $ 36% $ 8% $3.50 5,000 17,500 4,025 525 2,000 1,500 540 960 2,000 2,960 $3.50 5,000 $ 17,500 $ 4,025 S 525 $ 2,000 $ 1,500 $ 540 $ 960 $ 2,000 $ $ $ $ 800 $ $ 2,960 $3.50 5,000 $ 17,500 $ 4,025 $ 525 $ 2,000 $ 1,500 $ 540 $ 960 $ 2,000 $ 2,960 $ . $3.50 5.000 $ 17,500 $ 4,025 $ 525 $ 2,000 $1,500 $ 540 $ 960 $ 2,000 $ 2,960 $ $3.50 5.000 $ 17,500 $ 4,025 $ 525 $ 2,000 $ 1,500 $ 540 $ 960 $ 2,000 $ 2,960 $

Answer rating: 100% (QA)

Table 1 Cash f... View the full answer