Question: Estimate the projects operating cash flows. (Hint: Again use Table 1 as a guide.) What are the projects NPV, IRR, modified IRR (MIRR), and payback?

Estimate the projects operating cash flows. (Hint: Again use Table 1

Estimate the projects operating cash flows. (Hint: Again use Table 1 as a guide.) What are the projects NPV, IRR, modified IRR (MIRR), and payback? Should the project be undertaken? [Remember: The MIRR is found in three steps: (1) compound all cash inflows forward to the terminal year at the cost of capital, (2) sum the compounded cash inflows to obtain the terminal value of the inflows, and (3) find the discount rate which forces the present value of the terminal value to equal the present value of the net investment outlays. This discount rate is defined as the MIRR.]

Can you help me solve NPV MIRR and Payback? Please show work.

Depreciation Schedule: Basics Net Investment Outlay: Price Freight Installation Change in NWC Year $570,000 MACRS Factor 1 33% 2 45% 3 15% 4 7% 100% WN Deprec. End-of-Year Expense Book Value $188,100 $ 381,900.00 $256,500 $ 125,400.00 $85,500 $ 39,900.00 $39,900 $ $570,000 Cash Flow Statements: Year o Year 1 Year 2 Year 3 Year 4 2 2 2 2 425000 425000 425000 425000 850000 850000 850000 850000 637500 637500 637500 637500 188100 256500 85500 39900 20000 20000 20000 20000 *** Unit Price Unit sales Revenues Operation Costs Depreciation Other Project effects Before tax income Taxes Net Income Plus depreciton Net op cash flow Salvage value SV tax Recovery of NWC Termination CF Project NFC Cumulative CF NPV MIRR Payback 4400 1760 2640 188100 190740 -64000 -25600 -38400 256500 218100 107000 42800 64200 85500 149700 152600 61040 91560 39900 131460 100000 40000 10000 70000 201460 $180,000 ($580,000) 190740 218100 149700 ($580,000) ($389,260) ($171,160) ($21,460) 10% Taxes Working Capital 40.00% 10000

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 Finance Questions!

Please answer question 5 and 8 and please show work (how you got the numbers). Indian River Citrus Company (A) Indian River Citrus Company is a leading producer of fresh, frozen, and...

5. Estimate the project's operating cash flows. (Hint: Again use Table 1 as a guide.) What are the project's NPV, IRR. modified IRR (MIRR), and payback? Should the project be undertaken? [Remember:...

Robert Montoya, Inc., is a leading producer of wine in the United States. The firm was founded in 1950 by Robert Montoya, an Air Force veteran who had spent several years in France both before and...

Cases in Financial Management: FIN 600 Case 7: Estimate the project's operating cash flows. (Hint: Again use Table 1 as a guide.) What arethe project's NPV, IRR, modified IRR (MIRR), and payback?...

Part II Questions 1. Should the $500,000 spent last year to repair the manufacturing plant be included in the project analysis? Explain. 2. Suppose another manufacturer expressed interest in leasing...

5. Foam All is the leading producer of flexible polyurethane foam for the bedding, furniture, carpet cushion and automotive markets. Foam All is considering whether it should expand its production...

Consider the project contained in Problem 7 in Chapter 11 (California Health Center). a. Perform a sensitivity analysis to see how NPV is affected by changes in the number of procedures per day,...

please show formulas B D F I H E Assigned Problem 3 California Health Center, a for-profit hospital, is evaluating the purchase of new diagnostic equipment. The equipment, which costs $600,000, has...

1. If Indian River Citrus, does not have the opportunity to lease the space, does this mean that space is free or costless, from the standpoint of the lite product project? 2. Should the erosion of...

(a) The v = 0 1 band of LiH occurs at 1359 cm-1. Calculate the ratio of the v = 1 to v = 0 populations at 25C and at 200C. (b) Do the same as in (a) for ICl, whose strongest infrared band occurs at...

Methane (CH4) enters a furnace at 100 kPa and 300 K. It is burned with 25% excess air that also enters at 300 K and 100 kPa. Assuming the exhaust temperature to be 500 K and the heat transfer load to...

Project 9 : A Maze of Your Own MakingImplementation ( 7 0 pts ) : Your user is traveling through a maze trying to find a prize. The maze starts out with no walls but as the user moves walls are...

- _ _ _ _ are typically more pragmatic and don't have reservations about lying to achieve their goals. They are also less likely to lose in win - lose situations and tend to be easily persuaded; they...

1. Stephen M.R. Covey, author of The Speed of Trust, says that every employee in the organization should assume responsibility for building trust. Do you agree? Is this a realistic expectation?...

1. This chapter reveals that a persons needs serve as motivators toward achieving challenging goals. Analyze what you believe drives persons like Phelps, Cox, and Armstrong to achieve these extremes.

3. One of the books most powerful questions is What would you do if you were not afraid? As you look to your future and grasp the attitudes Spencer Johnson suggests, share your answer to that...