Question: Based on the data below What is the Net Present Value using an 8% cost of capital? What is the Profitability Index? What is the

Based on the data below

What is the Net Present Value using an 8% cost of capital?

What is the Profitability Index?

What is the internal rate of return?

What is the payback period?

What is the present value payback using the 8% cost of capital?

Based on the data belowWhat is the Net Present Value using an

YEAR 1 2 3 4 5 6 7 Acquisition Stage Assumptions: Research & Development Costs $ 160.000,0001 Initial Promotion (24.000.0001 Expenses related to new supply network [2.000.0001 Employee Training (72.000.0001 Vendor Testing (1.500,0001 Additional investment in working capital ($ of sales: 92] 9.007 9.003 9.003 9.003 9.003 9.003 9.003 9.003 9.003 Working Capital Balance 18.000 000 18.820.000 19.500.000 $9.820.000 $10.628.000 $10.959.999 $11.420.000 $11.780.000 $12.199.000 Incremental investment in working capital $ (8 000.000) $ [820.000) $ [680 000) $ (320.000] $ (808 000) $ (371.999) $ (420.0011 $ (360 0001 $ [419.0001 Operating Stage Assumption 3 Additional sales of new product growth in 2-8 years $450.000.000 52 52 42 42 42 Lost sales of existing products growth in 2-8 pears $10.000,000 $10.000,000 $10.000 000 $10.000.000 $10.000,000 $10.000.000 $10.000,000 $10.000.000 Variable cost of new product (593] 592 592 592 592 592 592 593 Additional fixed cost associated with new products 1,000 000 1.000.000 1.000.000 1,000 00 0 1.000.000 1.000.000 1.000,00 0 1.000.000 Tax rate 242 242 243 242 242 242 242 242 Continuing stage cash flows Aquisition Stage Cash Flows 0 2 3 5 6 8 Research and Development cost (60.000 0001 Initial Promotion (24.000.0001 Expenses related to the new supply network (2.000,0001 Employee Training (72.000.0001 Vendor Testing (1.500.0001 Additional Investement in working Capital 18.000 0001 820.000 680.000 320.000 808,000 307.000 185.000 360.000 419.000 Total Aquisition Stage of Cash Flows [167.500.0001 [820.0001 [680.0001 (320.0001 (808 0001 (307.0001 (185.0001 (360.0001 (419.0001 Operating Stage Cash Flows Additional sales in new products $450.000.000 $450.786.005 $450.790.870 $450.795.735 $450.800.600 $450.805.465 $450.810.330 $450.815.195 Lost sales of existing product (10.000.000) $ (10.000,0001 $ (10.000,0001 (10.000 000) $ (10.000 000) $ (10.000,000) $ (10 000 000) $ [10.000,0001 Variable cost of new product 265.500.000 $265.825.870 $266.151.740 $266.477.610 1266.803.480 $267.129.350 1267.455.220 $267.781.090 Additional fixed cost associated with new products (1.000 0001 $ (1.000 0001 $ (1.000 0001 $ (1.000 000) $ (1,000.000) $ (1,000,000) $ (1,000,0001 $ (1.000 00 01 Tax Income $704.500.000 $705.611.875 $705.942.610 $706.273.345 $706.604.080 $706.934.815 $707,265.550 $707.596,285 Taxes (169 080 000) 1 (169, 346 850] 4 (169 426,226) 1 (169 505,603) $ 169 584,979] $169.664,356) $ 169.743,732] (169 823.108] After Tax Income $ 873.580.000 $ 874.958.725 875.368.836 $ 875.778,948 $ 876.189.059 1 876.599.171 $ 877.009 282 877.419.393 Continuing Stage 2 3 6 Continuing Value 14.387.096.967 Total Cash Flows $ (167.500.000) $ 872,760,000 $ 874.278.725 $ 875.048.836 $ 874.970,948 $ 875.882.059 $ 876.414.171 $ 876.649.282 $ 5.264.097.360

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Students Have Also Explored These Related Accounting Questions!

Please show calculations as well I need to see how the answers are found Instructions Complete the following problems. Your work needs to be presentable and legible. Any incomplete work will...

The difference between the market value of an investment and its costs is called Select one: O a. net present value. O b. payback period. o c. profitability index. d. internal rate of return

write all step by hand 12 13 03. ABC steel plant industry plans to manufacture a product. The product needs a special component. The industry has reviewed that the special component can be produced...

Problems for Section II You are evaluating an investment project, Project ZZ, with the following cash flows: Period Cash flow 0$100,000 35,027 35,027 35,027 35,027 Calculate the following: (a)...

THE HIGHER A CAPITAL BUDGETING PROJECT'S NET PRESENT VALUE, THE HIGHER ITS IRR WILL BE. True False CONSIDER THE FOLLOWING CASH FLOWS: TIME CASH FLOW 0 0 1 120 2 250 3 430 4 520 5 ? WHEN THE DISCOUNT...

SECTION -B (Total 70 Marks) Q3. ABC steel plant industry plans to manufacture a product. The product needs a special component. The industry has reviewed that the special component can be produced in...

327 1 C 1 Formatting as Table Styles fx Scrap value at the end of the year (RO) D G H Q.1. ABC steel plan industry plans to manufacture a product. The product needs a special component. The industry...

You are evaluating an investment project with the following cash flows: Calculate the following: a. Payback period b. Discounted payback period, assuming a 10% cost of capital c. Discounted payback...

Use the f plot command to investigate the function tan(cos x) - sin(tan x) for 0 x 2. How many values of x are needed to obtain the same plot using the plot command? >> fex tan (cos(x)) - sin (tan...

7.17 A random variable X has the discrete uniform distribution f(x; k) = 1 k, x= 1, 2, . . . , k, 0, elsewhere. Show that the moment-generating function of X is MX (t) = et (1 ek t ) k(1 et ) .

1. Buying groceries at the supermarket. 2. Selling a house 3. Getting married out of community of property. 4. Starting a new cellphone contract. 5. Arranging monthly instalments to pay for the car...

3. (Constructing a metaphor about something can be done by comparing it to something else by using the word is. For instance, Communication is a bridge between people.

1. The first party (the sender) may dispute the validity of the interpretation, or 2. He/she can accept the interpretation.

2. In this chapter, the reader should reflect on the following concepts: Message, communication error, data, code, information, metaphor.