Cash Flow Forecast Sales revenue Variable costs Nonvariable operating costs Depreciation (equipment) Oper. income before taxes...
Fantastic news! We've Found the answer you've been seeking!
Question:
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/664690050122b_42066469004dc7ee.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/664690059e46e_4216646900585b18.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/664690060d1a2_42166469005e3397.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/6646900663535_422664690065449b.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66469006b1351_422664690069d6ef.jpg)
Transcribed Image Text:
Cash Flow Forecast Sales revenue Variable costs Nonvariable operating costs Depreciation (equipment) Oper. income before taxes (EBIT) Taxes on operating income (20%) Net operating profit after taxes Add back depreciation Equipment purchases Cash flow due to change in NOWC Net cash flow due to salvage Net Cash Flow (Time line of cash flows) Key Results: Appraisal of the Proposed Project Net Present Value (at 10%) = IRR = MIRR = Payback = Discounted Payback = Data for Payback Years 0 1 2 3 4 Years 0 Years 2 3 4 Net cash flow Cumulative CF Part of year required for payback Data for Discounted Payback Years Years 0 1 2 3 4 Net cash flow Discounted cash flow Cumulative CF $0 $0 $0 $0 $0 Part of year required for discounted payback Chapter: 11 Cash Flow Estimation and Risk Analysis a. Develop a spreadsheet model, and use it to find the project's NPV, IRR, and payback. Input Data (in thousands of dollars) Scenario name Probability of scenario Equipment cost Net operating working capital/Sales Base Case Note: the items in red will be used in a scenario analysis. 50% $25,000 Key Results: 12% First year sales (in units) 2,000 NPV = Sales price per unit $21.00 IRR = Variable cost per unit (excl. depr.) $15.00 Payback = Nonvariable costs (excl. depr.) $1,500 Inflation in prices and costs 2.5% Estimated salvage value at year 4 $1,000 Depreciation years Year 1 Year 2 Year 3 Year 4 Depreciation rates Tax rate 20.00% 32.00% 19.20% 11.52% 20% WACC for average-risk projects 10% Intermediate Calculations Units sold 0 1 2 3 4 Sales price per unit (excl. depr.) Variable costs per unit (excl. depr.) Nonvariable costs (excl. depr.) Sales revenue Required level of net operating working capital Basis for depreciation Annual equipment depr. rate Annual depreciation expense Ending Bk Val: Cost - Accum Dep'rn Salvage value Profit (or loss) on salvage Tax on profit (or loss) Net cash flow due to salvage 20.00% 32.00% 19.20% 11.52% b. Now conduct a sensitivity analysis to determine the sensitivity of NPV to changes in the sales price, variable costs per unit, and number of units sold. Set these variables' values at 10% and 20% above and below their base- case values. % Deviation 1st YEAR UNIT SALES from Base Case Base 2,000 -20% -10% 0% 10% 20% NPV $0 Note about data tables. The data in the column input should NOT be input using a cell reference to the column input cell. For example, the base case 1st Year Unit Sales in Cell B79 should be the number 2,000 and NOT have the formula =D10 in that cell. This is because you'll use D10 as the column input cell in the data table and if Excel tries to iteratively replace Cell D10 with the formula =D10 rather than a series of numbers, Excel will calculate the wrong answer. Unfortunately, Excel won't tell you that there is a problem, so you'll just get the wrong values for the data table! VARIABLE COST % Deviation SALES PRICE % Deviation from Base Case Base $21.00 NPV from Base $0 Base Case $15.00 -20% -20% -10% -10% 0% 0% 10% 10% 20% 20% Deviation NPV at Different Deviations from Base from Sales Variable Base Case Units Sold Price Cost/Unit -20% $0 $0 $0 -10% $0 $0 $0 0% $0 $0 $0 10% $0 $0 $0 20% $0 $0 $0 Range $0 $0 $0 NPV $0 c. Now conduct a scenario analysis. Assume that there is a 25% probability that best-case conditions, with each of the variables discussed in Part b being 20% better than its base-case value, will occur. There is a 25% probability of worst-case conditions, with the variables 20% worse than base, and a 50% probability of base-case conditions. (Hint: Use Scenario Manager. Go to the Data menu, choose What-If-Analyis, the choose Scenario Manager. After you create the Scenario's, you can pick a scenario and type in the resulting NPV (but be sure to return the Scenario to the base- case afterward). Or you can create a Scenario Summary and use a cell reference to the Scenario Summary worksheet to show the NPV for each scenario.) Scenario Probability Unit Sales Sales Price per Unit Variable Costs per Unit NPV Best Case 25% 2,400 $24.00 $12.00 Base Case 50% 2,000 $20.00 $15.00 Worst Case 25% 1,600 $16.00 $18.00 Expected NPV = Standard Deviation = Coefficient of Variation = Std Dev / Expected NPV = d. If the project appears to be more or less risky than an average project, find its risk-adjusted NPV, IRR, and CV range of firm's average-risk project: 0.8 to 1.2 Low-risk WACC = 8% WACC = 10% High-risk WACC = 13% Risk-adjusted WACC = Risk adjusted NPV = IRR = Payback = e. On the basis of information in the problem, would you recommend that the project be accepted? Cash Flow Forecast Sales revenue Variable costs Nonvariable operating costs Depreciation (equipment) Oper. income before taxes (EBIT) Taxes on operating income (20%) Net operating profit after taxes Add back depreciation Equipment purchases Cash flow due to change in NOWC Net cash flow due to salvage Net Cash Flow (Time line of cash flows) Key Results: Appraisal of the Proposed Project Net Present Value (at 10%) = IRR = MIRR = Payback = Discounted Payback = Data for Payback Years 0 1 2 3 4 Years 0 Years 2 3 4 Net cash flow Cumulative CF Part of year required for payback Data for Discounted Payback Years Years 0 1 2 3 4 Net cash flow Discounted cash flow Cumulative CF $0 $0 $0 $0 $0 Part of year required for discounted payback Chapter: 11 Cash Flow Estimation and Risk Analysis a. Develop a spreadsheet model, and use it to find the project's NPV, IRR, and payback. Input Data (in thousands of dollars) Scenario name Probability of scenario Equipment cost Net operating working capital/Sales Base Case Note: the items in red will be used in a scenario analysis. 50% $25,000 Key Results: 12% First year sales (in units) 2,000 NPV = Sales price per unit $21.00 IRR = Variable cost per unit (excl. depr.) $15.00 Payback = Nonvariable costs (excl. depr.) $1,500 Inflation in prices and costs 2.5% Estimated salvage value at year 4 $1,000 Depreciation years Year 1 Year 2 Year 3 Year 4 Depreciation rates Tax rate 20.00% 32.00% 19.20% 11.52% 20% WACC for average-risk projects 10% Intermediate Calculations Units sold 0 1 2 3 4 Sales price per unit (excl. depr.) Variable costs per unit (excl. depr.) Nonvariable costs (excl. depr.) Sales revenue Required level of net operating working capital Basis for depreciation Annual equipment depr. rate Annual depreciation expense Ending Bk Val: Cost - Accum Dep'rn Salvage value Profit (or loss) on salvage Tax on profit (or loss) Net cash flow due to salvage 20.00% 32.00% 19.20% 11.52% b. Now conduct a sensitivity analysis to determine the sensitivity of NPV to changes in the sales price, variable costs per unit, and number of units sold. Set these variables' values at 10% and 20% above and below their base- case values. % Deviation 1st YEAR UNIT SALES from Base Case Base 2,000 -20% -10% 0% 10% 20% NPV $0 Note about data tables. The data in the column input should NOT be input using a cell reference to the column input cell. For example, the base case 1st Year Unit Sales in Cell B79 should be the number 2,000 and NOT have the formula =D10 in that cell. This is because you'll use D10 as the column input cell in the data table and if Excel tries to iteratively replace Cell D10 with the formula =D10 rather than a series of numbers, Excel will calculate the wrong answer. Unfortunately, Excel won't tell you that there is a problem, so you'll just get the wrong values for the data table! VARIABLE COST % Deviation SALES PRICE % Deviation from Base Case Base $21.00 NPV from Base $0 Base Case $15.00 -20% -20% -10% -10% 0% 0% 10% 10% 20% 20% Deviation NPV at Different Deviations from Base from Sales Variable Base Case Units Sold Price Cost/Unit -20% $0 $0 $0 -10% $0 $0 $0 0% $0 $0 $0 10% $0 $0 $0 20% $0 $0 $0 Range $0 $0 $0 NPV $0 c. Now conduct a scenario analysis. Assume that there is a 25% probability that best-case conditions, with each of the variables discussed in Part b being 20% better than its base-case value, will occur. There is a 25% probability of worst-case conditions, with the variables 20% worse than base, and a 50% probability of base-case conditions. (Hint: Use Scenario Manager. Go to the Data menu, choose What-If-Analyis, the choose Scenario Manager. After you create the Scenario's, you can pick a scenario and type in the resulting NPV (but be sure to return the Scenario to the base- case afterward). Or you can create a Scenario Summary and use a cell reference to the Scenario Summary worksheet to show the NPV for each scenario.) Scenario Probability Unit Sales Sales Price per Unit Variable Costs per Unit NPV Best Case 25% 2,400 $24.00 $12.00 Base Case 50% 2,000 $20.00 $15.00 Worst Case 25% 1,600 $16.00 $18.00 Expected NPV = Standard Deviation = Coefficient of Variation = Std Dev / Expected NPV = d. If the project appears to be more or less risky than an average project, find its risk-adjusted NPV, IRR, and CV range of firm's average-risk project: 0.8 to 1.2 Low-risk WACC = 8% WACC = 10% High-risk WACC = 13% Risk-adjusted WACC = Risk adjusted NPV = IRR = Payback = e. On the basis of information in the problem, would you recommend that the project be accepted?
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
Night By Elie Wiesel The Holocaust - Why did the members of Sighets Jewish community refuse to believe their horrible situation? (Moshe the Beadle and Madame Schachter portending the horrors that...
-
What are the advantages and disadvantages of using linear regression analysis to define cost (or revenue) lines?
-
A small anodized aluminum block at 35C is heated in a large oven whose walls are diffuse and gray with = 0.85 and maintained at a uniform temperature of 175C. The anodized coating is also diffuse...
-
Why do most strategic planning processes start with examining the mission?
-
S. Davis, a graphic artist, opened a studio for her professional practice on August 1. The account headings are presented below. Transactions completed during the month follow. a. Davis deposited $...
-
Alvin Kremmler has traded as a professional baker for a number of years. During 2023, Alvin has maintained records of the following receipts and trading stock and seeks your advice. TRANSACTIONS $...
-
Question 1: In a region of space, a particle with mass 'm' is moving in a non-zero potential field (V) #0). Axe 12 The time independent wave function of the particle can be represented as Px) (Where...
-
Use the national income identity GDP = C + I + G + X to explain what a current account deficit (negative net exports) means in terms of domestic spending, production, and borrowing.
-
Consider a bank of three single-phase two-winding transformers whose high-voltage terminals are connected to a three-phase, 13.8 k V 13.8 k V feeder. The low-voltage terminals are connected to a...
-
Calculate the capacitance-to-neutral in F / m F / m and the admittance-to-neutral in S / k m S / k m for the line in Problem 4.20. Also calculate the total reactive power in Mvar / k m / k m supplied...
-
Let us consider a sequence of i.i.d. (independent and identically distributed) variables over time, X t , t = 1 H X t , t = 1 H . Let and be the expected value and standard deviation, respectively,...
-
Let \(p(t)\) be the probability of survival from 0 to \(t\). The probability of surviving to \(s\) given survival to \(t\) is then \[p(s \mid t)=\frac{p(s)}{p(t)}\] Let...
-
Dark Skies Observatory is considering several options to purchase a new deep-space telescope. Revenue would be generated from the telescope by selling "time and use" slots to various researchers...
-
Question 2 For an n x n matrix A = form) via (aij)
-
Determine and Use Overhead Rate The following selected ledger accounts of Cameron Company are for February (the second month of its accounting year): Required a. Determine the amount of indirect...
-
Job Cost Journal Entries Holiday Manufacturing had the following inventories at December 31, 2018, the end of its fiscal year: During January 2019, the following transactions occurred: 1. Purchased...
-
Job Cost Journal Entries Prior to the beginning of 2019, Lowe Company estimated that it would in- cur \($176,000\) of manufacturing overhead cost during 2019, using 16,000 direct labor hours to...
![Mobile App Logo](https://dsd5zvtm8ll6.cloudfront.net/includes/images/mobile/finalLogo.png)
Study smarter with the SolutionInn App