hw10 - 12.49*454300=56492=397808 8.93*397808=35524=362284...

This preview shows pages 1–3. Sign up to view the full content.

1: initial investment = 10.4+5.4+650,000 = 16.45M 2: 30,000(45000) + 12000(85000) = 2,370,000 After new product 21000(12000) = 252,000 5000(45000) = 225,000 -1300(85000) = -110,500 366,500 when new product is offered. increase in sales 3. Sales 650,000 Variable cost (390,000) Fixed Cost (158,000) Depreciation (75,000) EBIT 27,000 Tax (35%) (9,450) Net Income 17,555 4: EBIT = 183,800; Taxes = 62,492; Net Income = 121,308 OCF = 27,000+75000-9450= 92,550 Depreciation tax shield = .34(135,000)= 45,900 5: Sales 85,000 Costs (43,000) Depreciation (3,000) EBIT 39,000 Tax (35%) (13,650) Net Income 25,350 OCF=39,000+3000-13650= 28350 Bottom Up = NI+Depre. => 25,350+3000= 28,350 Top-Bottom: Sales-cost-taxes => 85,000-43000-13650= 28650 Tax Shield: (sales-cost)(1-t)+Dep.*t => (85000-43000)(.65)+1050= 28,350 6: 14.29%*847000=121036=725964 24.49%*725964=177789=548176 17.49%*548176=95876=454300

This preview has intentionally blurred sections. Sign up to view the full version.

View Full Document
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 12.49%*454300=56492=397808 8.93%*397808=35524=362284 8.93%*362284=32352=329932 4.45%*329932=14682=315250 7: 440000/8=55000/year 440000-275,000=165,000 55,000+.35(165,000-55000)=>93,500 8: 9.3-9.3(.2+.32+.192+.1152)=1.6070M 2.1-.35(2.1-1.6070)=1.9275M 9: sales 2400000 cost 960000 dep 900000 EBIT 540000 Tax(.35) 189000 NI 351,000 OCF=540000+900000-189,000=1,251,000 10: 156,315 11: Year0=-3,000,000 Year1=1251,000 Year2= 1251,000 Year3= 1687000 Npv= 143,320 12: Year0=-3,000,000 Year1=1251,000 Year2= 1251,000 Year3= 1687000 Npv= 143,320 13: OCF= 120,000(1-.34)+(390,000/5)*.34 => 105,720 NPV = 24,736 14: OCF: 360000(1-.35)+(925,000/5)*.35 => 298750 16.59% 15: Yes the project should be accepted at both cost savings. 16: NPV = -327325 17: OCF= -34000(.65)+.35(210000/3)=2400 NPV = 195653...
View Full Document

{[ snackBarMessage ]}

Page1 / 3

hw10 - 12.49*454300=56492=397808 8.93*397808=35524=362284...

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document
Ask a homework question - tutors are online