calculate the viable investment Capital Budget Analysis Year: 0 1 2 3 4 5 Total Inputs Base
Fantastic news! We've Found the answer you've been seeking!
Question:
calculate the viable investment
Transcribed Image Text:
Capital Budget Analysis Year: 0 1 2 3 4 5 Total Inputs Base Case Equipment Cost $ 750,000 Investment: $ (750,000) Salvage Value, Year 5 $ 25,000 Depreciation Per Year $ 150,000 Sales Units Sold Every Year 40,000 Sales price per unit, Year 1 $ 40.00 Expenses: Annual change in sales price, after Year 1 4.0% VC Variable cost per unit (VC), Year 1 $ 30.00 FC Annual change in VC, after Year 1 4.0% Depreciation Fixed Cost (FC), Year 1 $ 175,000 EBT Annual change in FC, after Year 1 4.0% Project Cost of Capital 9.00% Tax (22%) Tax Rate 22.0% Net Income Working Capital as % of next year's sales 10.0% Salvage Value Depreciation NOWC $1,600,000 $1,664,000 $1,730,560 $1,799,782 $1,871,774 $8,666,116 $1,200,000 $1,248,000 $1,297,920 $1,349,837 $1,403,830 $6,499,587 $ 175,000 $ 182,000 $ 189,280 $ 196,851 $204,725 $ 947,856 $ 150,000 $150,000 $150,000 $ 150,000 $ 150,000 $ 750,000 $ 75,000 $ 84,000 $ 93,360 $ 103,094 $ 113,218 $ 468,673 $ 16,500 $ 18,480 $ 20,539 $ 22,681 $ 24,908 $103,108 $ 58,500 $ 65,520 $ 72,821 $ 80,414 $ 88,310 $ 365,565 $ 19,500 $ 19,500 $ 150,000 $150,000 $150,000 $150,000 $ 150,000 $750,000 $ (160,000) $ (6,400) $ (6,656) $ (6,922) $ (7,199) $ 187,177 $ 160,000 Net Cash Flow $ (910,000) $ 202,100 $ 208,864 $ 215,899 $ 223,215 $ 444,988 $1,295,065 Discounted Cash Flow DCF NPV $975,265 $65,265 IRR 11.41% Profitability Index 1.07 Payback 4.13 $ (707,900) $ (499,036) $ (283,137) $ (59,923) $ 385,065 0.13 Capital Budget Analysis Year: 0 1 2 3 4 5 Total Inputs Base Case Equipment Cost $ 750,000 Investment: $ (750,000) Salvage Value, Year 5 $ 25,000 Depreciation Per Year $ 150,000 Sales Units Sold Every Year 40,000 Sales price per unit, Year 1 $ 40.00 Expenses: Annual change in sales price, after Year 1 4.0% VC Variable cost per unit (VC), Year 1 $ 30.00 FC Annual change in VC, after Year 1 4.0% Depreciation Fixed Cost (FC), Year 1 $ 175,000 EBT Annual change in FC, after Year 1 4.0% Project Cost of Capital 9.00% Tax (22%) Tax Rate 22.0% Net Income Working Capital as % of next year's sales 10.0% Salvage Value Depreciation NOWC $1,600,000 $1,664,000 $1,730,560 $1,799,782 $1,871,774 $8,666,116 $1,200,000 $1,248,000 $1,297,920 $1,349,837 $1,403,830 $6,499,587 $ 175,000 $ 182,000 $ 189,280 $ 196,851 $204,725 $ 947,856 $ 150,000 $150,000 $150,000 $ 150,000 $ 150,000 $ 750,000 $ 75,000 $ 84,000 $ 93,360 $ 103,094 $ 113,218 $ 468,673 $ 16,500 $ 18,480 $ 20,539 $ 22,681 $ 24,908 $103,108 $ 58,500 $ 65,520 $ 72,821 $ 80,414 $ 88,310 $ 365,565 $ 19,500 $ 19,500 $ 150,000 $150,000 $150,000 $150,000 $ 150,000 $750,000 $ (160,000) $ (6,400) $ (6,656) $ (6,922) $ (7,199) $ 187,177 $ 160,000 Net Cash Flow $ (910,000) $ 202,100 $ 208,864 $ 215,899 $ 223,215 $ 444,988 $1,295,065 Discounted Cash Flow DCF NPV $975,265 $65,265 IRR 11.41% Profitability Index 1.07 Payback 4.13 $ (707,900) $ (499,036) $ (283,137) $ (59,923) $ 385,065 0.13
Expert Answer:
Answer rating: 100% (QA)
Answer To calculate the viability of the investment we can use different financial metrics such as N... View the full answer
Related Book For
Foundations Of Finance
ISBN: 9781292155135
9th Global Edition
Authors: Arthur J. Keown, John D. Martin, J. William Petty
Posted Date:
Students also viewed these finance questions
-
Discuss which organizational structure (i.e. functional, product-market divisional, matrix) you would recommend Guelph General Hospital implement, assuming the hospital moves forward with the...
-
A decrease in the production time to manufacture a finished good will result in ________. Question 3 options: an increase in the average age of inventory a decrease in the average age of inventory an...
-
CANMNMM January of this year. (a) Each item will be held in a record. Describe all the data structures that must refer to these records to implement the required functionality. Describe all the...
-
What does the following code fragment print? String \(s=\) "He11o World"; s. toUpperCase(); s. substring (6, 11); StdOut.println(s);
-
Formulate a chase sales and operations plan for a company with the following predicted demand: The beginning workforce is 125 employees. The monthly output per employee is 150 units. The costs to...
-
What types of adjustments are reversed?
-
Bloomberg Currency Cross Rates. Use the table at the top of the page from Bloomberg to calculate each of the following: a. Japanese yen per U.S. dollar? b. U.S. dollars per Japanese yen? c. U.S....
-
1. As DIY Stores built its online presence, how well did it organize around its core capabilities? 2. DIY Stores is a large national chain. What impact did its size have on its agility? 3. How could...
-
end behavior of the Sorry, that's Incorrect. Try again? End Behavior -10 10 -5- -5- X-3 f(x) = X-2 5 10
-
Actuary and trustee reports indicate the following changes in the PBO and plan assets of Douglas-Roberts Industries during 2021: Prior service cost at Jan. 1, 2021, from plan amendment at the...
-
What are the fundamental principles of accounting?
-
Define Gross Domestic Product (GDP) and explain its importance as an economic indicator. How does GDP differ from Gross National Product (GNP)?
-
Justice you did a great job this week and must agree with you that in order to fix this problem there has to be some level of decevence in leadership in order to find the bad apple or apples. Besides...
-
Case Description: In July 2020, Eastman Kodak Company (Kodak) received a US$765 million loan from the US federal government for drug component manufacturing. Kodak's chief executive officer (CEO) was...
-
3. Calculating the weighted average number of shares outstanding. Angler Products had net income of $2,500,000 for the year ending December 31, 2018. The company paid $200,000 of dividends on its...
-
1.What is Jim's break-even volume of baked goods given the following information:Rent: $1,000 per monthEquipment Payments: $80 per monthUtilities: $120 per monthInsurance and Licenses: $800 per...
-
The population of Detroit, Michigan, decreased from 1,027,974 in 1990 to 688,701 in 2013 (Source: U.S. Census Bureau). Find the average rate of change in the population of Detroit, Michigan, over the...
-
The following is a draft set of simplified financial statements for Pear Limited for the year ended 30 September 2015. The following information is available: 1 Depreciation has not been charged on...
-
Comment on the following quote: Limited companies can set a limit on the amount of debts that they will meet. They tend to have reserves of cash as well as share capital, and they can use these...
-
Rose Limited operates a small chain of retail shops that sell high-quality teas and coffees. Approximately half of sales are on credit. Abbreviated and unaudited financial statements are as follows:...
Study smarter with the SolutionInn App