Question: 1. Understand how to use EXCEL Spreadsheet (a) Develop proforma Income Statement Using Excel Spreadsheet (b) Compute Net Project Cashflows, NPV, and IRR (c) Develop
| 1. Understand how to use EXCEL Spreadsheet | |||||||
| (a) Develop proforma Income Statement Using Excel Spreadsheet | |||||||
| (b) Compute Net Project Cashflows, NPV, and IRR | |||||||
| (c) Develop problem-solving and critical thinking skills | |||||||
| and make long-term investment decisions | |||||||
| 1) Life Period of the Equipment = 4 years | 8) Sales for first year (1) | $200,000 | |||||
| 2) New equipment cost | $(200,000) | 9) Sales increase per year | 5% | ||||
| 3) Equipment ship & install cost | $(35,000) | 10) Operating cost (60% of Sales) | $(120,000) | ||||
| 4) Related start up cost | $(5,000) | (as a percent of sales in Year 1) | -60% | ||||
| 5) Inventory increase | $25,000 | 11) Depreciation (Straight Line)/YR | $(60,000) | ||||
| 6) Accounts Payable increase | $5,000 | 12) Marginal Corporate Tax Rate (T) | 21% | ||||
| 7) Equip. salvage value before tax | $15,000 | 13) Cost of Capital (Discount Rate) | 10% | ||||
| ESTIMATING Initial Outlay (Cash Flow, CFo, T= 0) | |||||||
| CF0 | CF1 | CF2 | CF3 | CF4 | |||
| Year | 0 | 1 | 2 | 3 | 4 | ||
| Investments: | |||||||
| 1) Equipment cost | |||||||
| 2) Shipping and Install cost | |||||||
| 3) Start up expenses | |||||||
| Total Basis Cost (1+2+3) | |||||||
| 4) Net Working Capital | |||||||
| Total Initial Outlay | |||||||
| Operations: | |||||||
| Revenue | |||||||
| Operating Cost | |||||||
| Depreciation | |||||||
| EBIT | |||||||
| Taxes | |||||||
| Net Income | |||||||
| Add back Depreciation | |||||||
| Total Operating Cash Flow | XXXXX | XXXXX | XXXXX | XXXXX | |||
| Terminal: | |||||||
| 1) Change in net WC | $- | $- | $- | $20,000 | |||
| 2) Salvage value (after tax) | Salvage Value Before Tax (1-T) | XXXXX | |||||
| Total | XXXXX | ||||||
| Project Net Cash Flows | $- | $- | $- | $- | $ | ||
| NPV = | IRR = | Payback= | |||||
| Q#1 | Would you accept the project based on NPV, IRR? | ||||||
| Would you accept the project based on Payback rule if project cut-off | |||||||
| is 3 years? | |||||||
| Q#2 Impact of 2017 Tax Cut Act on Net Income, Cash Flows and | |||||||
| Capital Budgeting (Investment ) Decisions | |||||||
| (a) | Estimate NPV, IRR and Payback Period of the project if equipment is fully | ||||||
| depreciated in first year and tax rate equals to 21%. Would you | |||||||
| accept or reject the project? | |||||||
| ( b) | As a CFO of the firm, which of the above two scenario (a) or (b) | ||||||
| would you choose? Why? | |||||||
| Q#3 How would you explain to your CEO what NPV means? | |||||||
| Q#4 What are advantages and disadvantages of using only Payback method? | |||||||
| Q#5 What are advantages and disadvantages of using NPV versus IRR? | |||||||
| Q#6 Explain the difference between independent projects and mutually exclusive projects. | |||||||
| When you are confronted with Mutually Exclusive Projects and have coflicts | |||||||
| with NPV and IRR results, which criterion would you use (NPV or IRR) and why?
*****SHOW WORK PLEASE !!!! | |||||||
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
