BUS
Tucker Hansson NPV Calculation.xlsx

Tucker Hansson NPV Calculation.xlsx - R= Year FCF NPV = \$...

• Homework Help
• 2
• 100% (4) 4 out of 4 people found this document helpful

This preview shows pages 1–2. Sign up to view the full content.

R = 0.0775 Year 2009 2010 2011 2012 2013 FCF \$ (37,385.1) \$ 7,656.6 \$ 7,170.9 \$ 6,888.2 \$ 6,391.1 NPV = \$ 3,591.8 t = \$ 0.4 EBIT = \$ 4,723.1 \$ 6,899.0 \$ 8,271.9 \$ 10,061.8 \$ 11,575.0 Rev = \$ 84,960.0 \$ 93,881.0 \$ 103,124.0 \$ 112,700.0 \$ 122,618.0 RM = \$ 45,120.0 \$ 49,400.0 \$ 53,760.0 \$ 58,200.0 \$ 62,720.0 LC = \$ 18,640.0 \$ 20,233.3 \$ 22,842.4 \$ 25,254.6 \$ 28,174.8 MF OH = \$ 3,600.0 \$ 3,708.0 \$ 3,819.0 \$ 3,934.0 \$ 4,052.0 Mtx = \$ 2,250.0 \$ 2,318.0 \$ 2,387.0 \$ 2,459.0 \$ 2,532.0 Admin = \$ 6,626.9 \$ 7,322.7 \$ 8,043.7 \$ 8,790.6 \$ 9,564.2 Exp = \$ 76,236.9 \$ 82,982.0 \$ 90,852.1 \$ 98,638.2 \$ 107,043.0 Depr = \$ 4,000.0 ### \$ 4,000.0 \$ 4,000.0 \$ 4,000.0 NOPAT = \$ 2,833.87 \$ 4,139.39 \$ 4,963.16 \$ 6,037.08 \$

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

This is the end of the preview. Sign up to access the rest of the document.
• Spring '14
• 2010s, Years in the future, FCF NPV, MF OH, 107,043.0 \$, 112,700.0 \$

{[ snackBarMessage ]}

What students are saying

• As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

Kiran Temple University Fox School of Business ‘17, Course Hero Intern

• I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

Dana University of Pennsylvania ‘17, Course Hero Intern

• The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

Jill Tulane University ‘16, Course Hero Intern