Consider the following base case capital Project: Unit Price Annual unit sales Variable cost per unit...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Consider the following "base case" capital Project: Unit Price Annual unit sales Variable cost per unit Investment in fixed capital Investment in working capital Project life Depreciation (straight line) Expected salvage value Tax rate Required rate of return (a) Calculate the incremental operating cash flows. Cash Flows = (c) Calculate the NPV. TNOCF = $6.50 52,000 $1.75 (b) Calculate the terminal year after-tax non-operating cash flow. Net Present Value (NPV) = Internal rate of return (IRR) = $350,000 $60,000 7 years $50,000 $45,000 35 percent 11 percent (d) We will now perform a sensitivity analysis by recalculating the NPV by changing the value of one variable at a time. Consider the following base, low and high values for each of the input variables listed below. Unit price Annual unit sales Variable cost per unit Expected salvage value Tax rate Required rate of return. Base value $6.50 52,000 $1.75 $45,000 Variable 35 percent 11 percent Unit price Annual unit sales Variable cost per unit Expected salvage value Tax rate Required rate of return. Low value $6.00 50,000 $1.50 $30,000 30 percent 10 percent High value $7.00 55,000 $2.00 $60,000 Fill out the table below by recalculating the NPV under each individual change. Project NPV With low estimate With high estimate 40 percent 13 percent Range of estimates (e) Which of the variables has the most effect on NPV? How do you explain it? (f) We continue with the same problem set up. Consider the following three scenarios: Variable Unit price Annual unit sales Variable cost per unit Investment in fixed capital Investment in working capital Project life Depreciation (straight line) Salvage value Tax rate Required rate of return Pessimistic $6.00 50,000 $2.00 $385,000 $80,000 7 years $55,000 $30,000 NPV 40 percent 13 percent SCENARIO Most likely $6.50 52,000 $1.75 $350,000 $60,000 7 years $50,000 $45,000 35 percent 11 percent Optimistic $7.00 55,000 $1.50 $315,000 $40,0000 7 years $45,000 $60,000 30 percent 10 percent Based on these values above, calculate the NPV under these three scenarios. Fill out table below. Pessimistic Most likely Optimistic Consider the following "base case" capital Project: Unit Price Annual unit sales Variable cost per unit Investment in fixed capital Investment in working capital Project life Depreciation (straight line) Expected salvage value Tax rate Required rate of return (a) Calculate the incremental operating cash flows. Cash Flows = (c) Calculate the NPV. TNOCF = $6.50 52,000 $1.75 (b) Calculate the terminal year after-tax non-operating cash flow. Net Present Value (NPV) = Internal rate of return (IRR) = $350,000 $60,000 7 years $50,000 $45,000 35 percent 11 percent Consider the following "base case" capital Project: Unit Price Annual unit sales Variable cost per unit Investment in fixed capital Investment in working capital Project life Depreciation (straight line) Expected salvage value Tax rate Required rate of return (a) Calculate the incremental operating cash flows. Cash Flows = (c) Calculate the NPV. TNOCF = $6.50 52,000 $1.75 (b) Calculate the terminal year after-tax non-operating cash flow. Net Present Value (NPV) = Internal rate of return (IRR) = $350,000 $60,000 7 years $50,000 $45,000 35 percent 11 percent (d) We will now perform a sensitivity analysis by recalculating the NPV by changing the value of one variable at a time. Consider the following base, low and high values for each of the input variables listed below. Unit price Annual unit sales Variable cost per unit Expected salvage value Tax rate Required rate of return. Base value $6.50 52,000 $1.75 $45,000 Variable 35 percent 11 percent Unit price Annual unit sales Variable cost per unit Expected salvage value Tax rate Required rate of return. Low value $6.00 50,000 $1.50 $30,000 30 percent 10 percent High value $7.00 55,000 $2.00 $60,000 Fill out the table below by recalculating the NPV under each individual change. Project NPV With low estimate With high estimate 40 percent 13 percent Range of estimates (e) Which of the variables has the most effect on NPV? How do you explain it? (d) We will now perform a sensitivity analysis by recalculating the NPV by changing the value of one variable at a time. Consider the following base, low and high values for each of the input variables listed below. Unit price Annual unit sales Variable cost per unit Expected salvage value Tax rate Required rate of return. Base value $6.50 52,000 $1.75 $45,000 Variable 35 percent 11 percent Unit price Annual unit sales Variable cost per unit Expected salvage value Tax rate Required rate of return. Low value $6.00 50,000 $1.50 $30,000 30 percent 10 percent High value $7.00 55,000 $2.00 $60,000 Fill out the table below by recalculating the NPV under each individual change. Project NPV With low estimate With high estimate 40 percent 13 percent Range of estimates (e) Which of the variables has the most effect on NPV? How do you explain it? (f) We continue with the same problem set up. Consider the following three scenarios: Variable Unit price Annual unit sales Variable cost per unit Investment in fixed capital Investment in working capital Project life Depreciation (straight line) Salvage value Tax rate Required rate of return Pessimistic $6.00 50,000 $2.00 $385,000 $80,000 7 years $55,000 $30,000 NPV 40 percent 13 percent SCENARIO Most likely $6.50 52,000 $1.75 $350,000 $60,000 7 years $50,000 $45,000 35 percent 11 percent Optimistic $7.00 55,000 $1.50 $315,000 $40,0000 7 years $45,000 $60,000 30 percent 10 percent Based on these values above, calculate the NPV under these three scenarios. Fill out table below. Pessimistic Most likely Optimistic (f) We continue with the same problem set up. Consider the following three scenarios: Variable Unit price Annual unit sales Variable cost per unit Investment in fixed capital Investment in working capital Project life Depreciation (straight line) Salvage value Tax rate Required rate of return Pessimistic $6.00 50,000 $2.00 $385,000 $80,000 7 years $55,000 $30,000 NPV 40 percent 13 percent SCENARIO Most likely $6.50 52,000 $1.75 $350,000 $60,000 7 years $50,000 $45,000 35 percent 11 percent Optimistic $7.00 55,000 $1.50 $315,000 $40,0000 7 years $45,000 $60,000 30 percent 10 percent Based on these values above, calculate the NPV under these three scenarios. Fill out table below. Pessimistic Most likely Optimistic
Expert Answer:
Answer rating: 100% (QA)
To address the problem well take it step by step Starting with the incremental operating cash flows this is the formula well need to use Incremental Operating Cash Flow Unit Price Variable Cost per Un... View the full answer
Related Book For
Valuation The Art and Science of Corporate Investment Decisions
ISBN: 978-0133479522
3rd edition
Authors: Sheridan Titman, John D. Martin
Posted Date:
Students also viewed these finance questions
-
A cylindrical log is cut as shown to form a park bench. Find: a. The area of triangle OAB in m. [2] b. The volume of the log in m. [3] B 70% 40 cm 3m
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
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...
-
Select appropriate letter to each of its related definition in the list given below. Definition A. Economic resources to be used or turned into cash within one year. B. Reports assets, liabilities,...
-
(a) Write an expression for the th-degree Taylor polynomial of f centered at a. (b) Write an expression for the Taylor series of f centered at a. (c) Write an expression for the Maclaurin series of f.
-
A single-phase three-wire 60-Hz circuit serves three loads, as shown in Fig P9.64. Determine L.qa, L.nN, Lc, and the energy use over a 24-hour period in kilowatt-hours.
-
Fullerton Corporation initially records its sales at amounts that exclude any related excise and sales taxes. During June, Fullerton recorded total sales of \(\$ 700,000\). An analysis of June sales...
-
1. What does Euthyphro first propose as a definition of piety? 2. What about the gods? Do they have different conceptions about what is good and evil, just and unjust? Why does this pose a problem...
-
Which statement describes how Springsteen will derecognize the lease if Springsteen chooses to pay the BPO? Question 17 options: a) The lease liability will continue to be recognized until the end of...
-
Question 1 9 pts Daudi owns and mangers a restaurant featuring Middle Eastern cuisine. He tracks his sales on a daily basis and in the past had waited until the end of the week to sum his weekly...
-
Please derive the relationship between the relative increment of steady flow velocity and the relative increment of area in a variable cross-sectional pipeline?
-
Why is the Mach wave line emitted from the disturbance source when passing through the expansion angle? What wave is Mach wave?
-
For an adiabatic steady flow in a sudden expansion pipe, please explain the relationship between the speeds at the sudden expansion section of unequal entropic flow, isentropic flow, and...
-
Write the governing equations (continuity equation, momentum equation, energy equation) through the shock wave.
-
Please explain the physical mechanism of shock wave formation. Why is the velocity of the shock wave greater than the velocity of the gas before the shock wave?
-
Greenville College only had enough funding to hire one speed coach this season, Coach Gonzalez. The athletic director is trying to assign Coach Gonzalez to a team. Which sports team would MOST likely...
-
Element compound homogeneous mixture (heterogeneous mixture) 4) A piece of gold has a mass of 49.75 g. What should the volume be if it is pure gold? Gold has a density of 19.3 g/cm (3 points) D=m/v...
-
Morrison Oil and Gas Companys (from Problem 11-5) chief financial analyst is Samuel ( Sam) Crawford. Sam completed his analysis, suggesting that the investment is indeed a good one for the company,...
-
At the end of 2013, the executives at Appleevaluated a number of competitive threats to their very profitable iPhone business and decided that the iPhone 6 would need to exhibit some fundamental...
-
Nextron Distribution is performing an analysis of the cash flows it hopes to earn from a major expansion of the firms operations into a new product line. The estimates needed for computing the annual...
-
Work sheets for Bedthings, Inc., a manufacturing firm, are included in the Working Papers. Additional information for Bedthings for the months of March and April follow. Your instructor will guide...
-
A materials purchases journal, a cash payments journal, and a general journal for Vanyo, Inc., a manufacturer of cardboard boxes, are provided in the Working Papers. Work independently to complete...
-
Work sheets for Bedthings, Inc., a manufacturing firm, are included in the Working Papers. Use the information for April from Work Together 20-2. Work independently to complete the following...
Study smarter with the SolutionInn App