Based on the following information, calculate the NPV Analysis Grid: NPV vs Discount Rate & Year 1
Fantastic news! We've Found the answer you've been seeking!
Question:
Based on the following information, calculate the NPV Analysis Grid: NPV vs Discount Rate & Year 1 Sales Ranges table.
Transcribed Image Text:
22 = Net Income 23 + Depreciation 24 Operating CF 25 90,000 130,500 177,075 194,929 213,675 233,359 300,000 300,000 300,000 300,000 300,000 300,000 390,000 430,500 477,075 494,929 513,675 533,359 29 Tax credit 30 NWC 31 32 Terminal Non-OCF: 33 ATSV new @ t=6 34 NWC 35 = Net Cash Flow 26 Time 0 Investments 27 Equipment -2,000,000 28 ATSV old 305,000 100,000 -200,000 260,000 -200,000 36 = Cummulative CF -$1,795,000 $390,000 $430,500 $477,075 $494,929 -$1,795,000-$1,405,000 $974,500 -$497,425 -$2,496 $513,675 $511,179 $593,359 $1,104,538 37 38 Cost of Capital 39 NPV 40 IRR = 41 PBP = 42|PI = 43 44 NPV Data Table 8% $371,496 14.6% 4.005 1.21 45 46 47 48 Rates NPV 0% $1,104,537.88 2% $900,069.40 4% $716,350.31 49 6% $550,801.92 50 8% $401,215.88 51 10% $265,694.62 52 12% $142,602.18 Notes / Reminders: 53 14% 54 16% $30,523.77 ($71,767.95) NPV Profile Use NPVs from table on left to populate grids for different scenarios 55 18% ($165,340.79) 56 20% ($251,126.43) NPV Scenario / Risk Analysis: Complete the grids below to report 5x5 Grids of NPV vs input variable changes noted NPV Analysis Grid: NPV vs Discount Rate & Salvage Value Ranges SV -> ATSV -> SV-20% SV-10% SV Base SV+10% SV+20% 240,000 270,000 300,000 330,000 360,000 ATSV-20% ATSV-10% ATSV Base ATSV+10% ATSV+20% SNPV in Cells: 208,000 234,000 260,000 286,000 312,000 Cost of Capital 4% $687,696, $702,023 $716,350 $730,677 $745,004 6% $517,754 $534,278 $550,802 $567,326 $583,850 8% $369,119 $385,167 $401,216 $417,265 $433,313 10% $239,125 $252,410 $265,695 $278,979 $292,264 12% $125,490 $134,046 $142,602 $151,158 $159,714 NPV Analysis Grid: NPV vs Discount Rate & Year 1 Sales Ranges Sales Yr.1 SNPV in Cells: Cost of Capital 4% Sales Yr.1 Sales Yr.1 Sales Yr.1 Sales Yr.1 Sale Yr.1 -20% -10% Base +10% 20% 800,000 900,000 1,000,000 1,100,000 1,200,000 $716,350 6% $550,802 8% $401,216 10% $265,695 12% $142,602 22 = Net Income 23 + Depreciation 24 Operating CF 25 90,000 130,500 177,075 194,929 213,675 233,359 300,000 300,000 300,000 300,000 300,000 300,000 390,000 430,500 477,075 494,929 513,675 533,359 29 Tax credit 30 NWC 31 32 Terminal Non-OCF: 33 ATSV new @ t=6 34 NWC 35 = Net Cash Flow 26 Time 0 Investments 27 Equipment -2,000,000 28 ATSV old 305,000 100,000 -200,000 260,000 -200,000 36 = Cummulative CF -$1,795,000 $390,000 $430,500 $477,075 $494,929 -$1,795,000-$1,405,000 $974,500 -$497,425 -$2,496 $513,675 $511,179 $593,359 $1,104,538 37 38 Cost of Capital 39 NPV 40 IRR = 41 PBP = 42|PI = 43 44 NPV Data Table 8% $371,496 14.6% 4.005 1.21 45 46 47 48 Rates NPV 0% $1,104,537.88 2% $900,069.40 4% $716,350.31 49 6% $550,801.92 50 8% $401,215.88 51 10% $265,694.62 52 12% $142,602.18 Notes / Reminders: 53 14% 54 16% $30,523.77 ($71,767.95) NPV Profile Use NPVs from table on left to populate grids for different scenarios 55 18% ($165,340.79) 56 20% ($251,126.43) NPV Scenario / Risk Analysis: Complete the grids below to report 5x5 Grids of NPV vs input variable changes noted NPV Analysis Grid: NPV vs Discount Rate & Salvage Value Ranges SV -> ATSV -> SV-20% SV-10% SV Base SV+10% SV+20% 240,000 270,000 300,000 330,000 360,000 ATSV-20% ATSV-10% ATSV Base ATSV+10% ATSV+20% SNPV in Cells: 208,000 234,000 260,000 286,000 312,000 Cost of Capital 4% $687,696, $702,023 $716,350 $730,677 $745,004 6% $517,754 $534,278 $550,802 $567,326 $583,850 8% $369,119 $385,167 $401,216 $417,265 $433,313 10% $239,125 $252,410 $265,695 $278,979 $292,264 12% $125,490 $134,046 $142,602 $151,158 $159,714 NPV Analysis Grid: NPV vs Discount Rate & Year 1 Sales Ranges Sales Yr.1 SNPV in Cells: Cost of Capital 4% Sales Yr.1 Sales Yr.1 Sales Yr.1 Sales Yr.1 Sale Yr.1 -20% -10% Base +10% 20% 800,000 900,000 1,000,000 1,100,000 1,200,000 $716,350 6% $550,802 8% $401,216 10% $265,695 12% $142,602
Expert Answer:
Answer rating: 100% (QA)
To create the NPV Analysis Grid based on the given information we will fill out tables displaying th... View the full answer
Related Book For
Income Tax Fundamentals 2013
ISBN: 9781285586618
31st Edition
Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill
Posted Date:
Students also viewed these finance questions
-
(20 points)Write a program that prompts the user to input five decimal numbers. The program should then add the five decimal numbers, convert the sum to the nearest integer, and print the result....
-
Determine the transfer function from U(s) to Y(s) for the following block diagram. Provided are some recommended steps to take: a. Label each signal (line with arrow) b. Write the equation for each...
-
Determine the magnitude of the projection of the moment cause by the force about the a a axis. OKAY, SO I DONT UNDERSTAND HOW TO GET "R" BECAUSE THE FORCE IS MEASURED ON AN AXIS AND NOT A POINT OR...
-
What business strategy recommendations would you make to Deere's management?
-
Examine the integration of renewable energy sources into the electrical grid, focusing on the challenges of grid stability, demand response, and smart grid technologies to ensure reliability and...
-
Find the diameter required for reinforced concrete pipe laid at a slope of 0.001 and required to carry a uniform flow of \(19.3 \mathrm{ft}^{3} / \mathrm{sec}\) when the depth is \(75 \%\) of the...
-
Information related to Gustavo Company for 2012 is summarized below. Total credit sales $1,100,000 Accounts receivable at December 31 369,000 Bad debts written off 22,150 Instructions (a) What amount...
-
A scooter has a 3.5 litres petrol tank. It uses 15 ml of petrol per lap of a 300m track. a) If Sarah fills up the tank, how many laps of the track can she do? b) How many kilometres can Sarah travel...
-
The Ploughman family owns and operates a 640-acre farm that has been in the family for several generations. The Ploughmans always have had to work hard to make a decent living from the farm and have...
-
Imagine being an entrepreneur who has made a huge profit selling Product A. However, even though Product A is still selling well, an idea raised to produce another product, Product B. Product A is...
-
The sales company sells books and CD using online shopping. The customer add item to his / her shopping cart, he / she may remove items or go to the check out to make purchase at any time. The...
-
According to the CDC's report on the actual leading causes of death, what is really the number one cause of death in the United States?
-
I need five paragraphs in this essay. 1. Introduction ending with the thesis. 2. Reason 1 as to why people bully others 3 Reason 2 as to why people bully others 4 Reason 3as to why people bully...
-
Alice Skinflint has retained Honest Broker to assist her in selling her vacation home. Skinflint and Broker enter into a listing agreement whereunder the property is to be offered for sale for...
-
Investment a will return $2000 a month for 7 years. I pay $125000 for it. What rate of return will i get?
-
the table below with the fraud type(s) listed with the table Do this as a team Note for the Potential Controls section of the table, you will put yourself in the position of a manager of an...
-
The Thomas Corporation was organized on Jan. 1, 2020. On Dec. 31, 2021, the corporation lost most of its inventory in a warehouse fire before the year-end count of inventory was to take place. just...
-
On September 14, 2012, Jay purchased a passenger automobile that is used 75 percent in his accounting business. The automobile has a basis for depreciation purposes of $35,000, and Jay uses the...
-
Frank Willingham has the following transactions during the year: Sale of office equipment on March 15 that cost $20,000 when purchased on July 1, 2010. Frank has claimed $5,000 in depreciation and...
-
Brian and Kim have a 12-year-old child, Stan. For 2012, Brian and Kim have taxable income of $52,000, and Stan has nonqualifying dividend income of $4,500 and investment expenses of $250. No election...
-
A slider bearing consists of a sleeve surrounding a cylindrical shaft that is free to move axially within the sleeve. A lubricant (e.g., grease) is in the gap between the shaft and the sleeve to...
-
By making use of the analogies between the various transport models for molecular transport of conserved quantities, describe how you would set up an experiment to solve each of the following...
-
What is the "system" in Example 1.3? Example 1.3 With respect to Figure 1.1, consider the two parallel flat surfaces spaced 1 mm apart, with a Newtonian grease between them that has a viscosity of...
Study smarter with the SolutionInn App