5 1. Learning Objectives (a) Develop proforma Project Income Statement Using Excel Spreadsheet 7 (b) Compute...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
5 1. Learning Objectives (a) Develop proforma Project Income Statement Using Excel Spreadsheet 7 (b) Compute Net Project Cash flows, NPV, IRR and PayBack Period 8 (c) Develop Problem-Solving and Critical Thinking Skills 9 10 111) Life Period of the Equipment = 4 years 12 2) New equipment cost 133) Equipment ship & install cost 14 4) Related start up cost 15 5) Inventory increase 16 6) Accounts Payable increase 17 7) Equip. Salvage Value Estimated 18 End of Year (fully depreciated) 19 20 21 ESTIMATING Initial Outlay (Cash Flow, CFO, T= 0) 22 23 YEAR 24 25 Investments: 281) Equipment cost 27 2) Shipping and Install cost 283) Start up expenses 29 30 4) Net Working Capital 31 Inventory Inc.- Acct. Payable Inc. 32 33 Total Initial Outlay Total Basis Cost (1+2+3) 34 35 Operations: 06 Revenue 37 Operating Cost 38 Depreciation 00 EBIT 40 Taxes 41 14 15 Net Income (LOSS) 12 43 Add back Depreciation TO 31 TAX SHIELD DUE TO LOSS Total Operating Cash Flow 16 17 Terminal (END of 4th YEAR) 1) Release of Working Capital 2) Salvage value (after tax) Total Sheet1 Shoein $ $ $ $ $ $ 5555 $ $ $ S D 8) Sales for first year (1) (221,000) 9) Sales increase per year (35,000) 10) Operating cost: CF0 Q -60% (5,000) (60 Percent of Sales 25,000 11) Depreciation (Straight Line)/Y S 5,000 12) Tax rate 15,000 13) Cost of Capital (WACC) (221,000) (35,000) (5,000) (261,000) (20,000) $ (281,000) CF1 1 S $ CF2 2 - $ $ G ####* $(60,000) $(60,000) $ (60,000) $ XXXXX XXXXXXXXXX XXXXXXXXX CF3 3 $ $ xxXxXxXxxxXxxxXxx xxxXXXXX XXXXXXX XXXXXXXXX $ 200,000 28% $ (120,000) I CF4 4 (60,000) XXXXXXXX (60,000) 35% 10% XXXXXXXXX $ 20,000 5 1. Learning Objectives (a) Develop proforma Project Income Statement Using Excel Spreadsheet 7 (b) Compute Net Project Cash flows, NPV, IRR and PayBack Period 8 (c) Develop Problem-Solving and Critical Thinking Skills 9 10 111) Life Period of the Equipment = 4 years 12 2) New equipment cost 133) Equipment ship & install cost 14 4) Related start up cost 15 5) Inventory increase 16 6) Accounts Payable increase 17 7) Equip. Salvage Value Estimated 18 End of Year (fully depreciated) 19 20 21 ESTIMATING Initial Outlay (Cash Flow, CFO, T= 0) 22 23 YEAR 24 25 Investments: 281) Equipment cost 27 2) Shipping and Install cost 283) Start up expenses 29 30 4) Net Working Capital 31 Inventory Inc.- Acct. Payable Inc. 32 33 Total Initial Outlay Total Basis Cost (1+2+3) 34 35 Operations: 06 Revenue 37 Operating Cost 38 Depreciation 00 EBIT 40 Taxes 41 14 15 Net Income (LOSS) 12 43 Add back Depreciation TO 31 TAX SHIELD DUE TO LOSS Total Operating Cash Flow 16 17 Terminal (END of 4th YEAR) 1) Release of Working Capital 2) Salvage value (after tax) Total Sheet1 Shoein $ $ $ $ $ $ 5555 $ $ $ S D 8) Sales for first year (1) (221,000) 9) Sales increase per year (35,000) 10) Operating cost: CF0 Q -60% (5,000) (60 Percent of Sales 25,000 11) Depreciation (Straight Line)/Y S 5,000 12) Tax rate 15,000 13) Cost of Capital (WACC) (221,000) (35,000) (5,000) (261,000) (20,000) $ (281,000) CF1 1 S $ CF2 2 - $ $ G ####* $(60,000) $(60,000) $ (60,000) $ XXXXX XXXXXXXXXX XXXXXXXXX CF3 3 $ $ xxXxXxXxxxXxxxXxx xxxXXXXX XXXXXXX XXXXXXXXX $ 200,000 28% $ (120,000) I CF4 4 (60,000) XXXXXXXX (60,000) 35% 10% XXXXXXXXX $ 20,000
Expert Answer:
Answer rating: 100% (QA)
a Proforma Project Income Statement Using Excel Spreadsheet Particulars Year 0 Year 1 Year 2 Year 3 Year 4 Sales Costs Depreciation EBIT Tax Net incom... View the full answer
Related Book For
Fundamentals of Financial Management
ISBN: 978-0324597707
12th edition
Authors: Eugene F. Brigham, Joel F. Houston
Posted Date:
Students also viewed these databases questions
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-6. On December 12, Irene purchased the building where her store is located. She paid...
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-5. Ivan's grandfather died and left a portfolio of municipal bonds. In 2012, they pay Ivan...
-
Prepare a Common Size Analysis and Trend Analysis for three years for the Income Statement, Balance Sheet and Cash Flows Statement of Excel Corporation (There is a separate worksheet for each of...
-
What is the timestep value ? And how do I go about altering from downstream to upstream? The following code solves the advection equation 1 2 3 4 5 6 7 8 9- 10 - 11 12 - 13 - 14 - 15 - 16 - 17 18 19...
-
A random sample of 15 items is taken, producing a sample mean of 2.364 with a sample variance of .81. Assume x is normally distributed and construct a 90% confidence interval for the population mean....
-
Repeat Question 12.64, but for a cover made of (a) A thermosetting plastic, (b) Metal, and (c) Ceramic. Describe the factors involved in your selection of assembly methods?
-
Refer to Exercise 10. The quality engineer suspects that the setting with a P-value of 0.03 may actually reduce the proportion of defective parts. What P-value would be needed to make this conclusion...
-
Advertising is an expenditure that ultimately must be justified in terms of its effect on sales and profits, yet most evaluations of advertising are in terms of the effects on attitudes. How do you...
-
The plate distorts as shown by the dashed lines. ( Figure 1) The dimensions are L = 430 mm, H=355 mm, d = 3 mm, d2 = 5 mm, d3 = 10 mm, d = 9 mm, d5 = 1 mm, and d6 = = 7 mm. Determine the shear strain...
-
_____________showed that____________. Georgia's Resolution of Secession/it would be the first state to leave the Union Lincoln's election/the Whig party retained its strength Crittendon's...
-
William Jones has been asked to review manual or automated procedures that typically operate at a business process level and apply to the processing of transactions by individual applications. What...
-
1. After developing some more knowledge about analytics Joshua decides that he will spend his budget equally between google local search, facebook, and the mobile instagram app (the three touch...
-
Consider the following as you explore the importance of diversity in the workplace: What is diversity? What are the benefits to employees of a diverse workplace? What are the benefits to an...
-
Explain why the arts are important to humanity. Include anecdotes from successful professionals
-
Now, repeat the sorting you did in part (a) for all beginning-of-the-year and middle- of-the-year time points. Namely, just as you sorted your chosen stocks into 5 groups on January 1, 2013 based on...
-
You are an Information Systems (IS) expert who works as a freelance consultant, providing advice to Small and Medium Enterprises (SME) with respect to their IT needs. You have been hired by ABC Ltd,...
-
A ball is attached to the end of a string and spun horizontally. Its position relative to a given point, O, at time t seconds, t2 0, is given by the equation 1.5 cos (0.1) 1.5 sin (0.1) where all...
-
Perform the indicated operations. In designing a cam for a fire engine pump, the expression is used. Simplify this expression. (3) (3 4 32
-
Nevada Enterprises is considering buying a vacant lot that sells for $1.2 million. If the property is purchased, the companys plan is to spend another $5 million today (t = 0) to build a hotel on the...
-
Storm Software wants to issue $100 million in new capital to fund new opportunities. If Storm raised the $100 million of new capital in a straight-debt 20-year bond offering, Storm would have to...
-
What is a replacement chain? When and how should replacement chains be used in capital budgeting?
-
Give three examples of matters that might be emphasized in an explanatory paragraph of the audit report.
-
Under what conditions should the phrase "with the foregoing explanation" be used in the opinion paragraph to refer to a matter emphasized in an explanatory paragraph?
-
What modification is made to an auditor's report if accounting principles are not applied consistently?
Study smarter with the SolutionInn App