{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

# 3-3c_sol - = Qualitative analysis or Short answer required...

This preview shows pages 1–4. Sign up to view the full content.

Given Investment cost (today) \$(400,000) Project life 5 years Depreciation expense \$80,000 Waste disposal cost savings per year \$18,000 Labor cost savings per year \$40,000 Sale of reclaimed waste \$200,000 Required rate of return 20% Tax rate 35% Correlation (Year to year) in Proceeds from reclaimed waste 0.90 Solution c. Cash flow estimation 0 1 Investment \$(400,000) Waste disposal cost savings per year \$18,000 Labor cost savings per year 40,000 Proceeds from sale of reclaimed waste 200,000 EBITDA \$258,000 Less: Depreciation (80,000) Additional EBIT \$178,000 Less: Taxes (62,300) NOPAT \$115,700 Plus: Depreciation 80,000 Less: Capex - Less: Additional working capital - FFCF (400,000) \$195,700 NPV \$185,263 IRR 39.74% Part i. PROBLEM 3-3c: Bridgeway Note: Your res here where yo fact, if you do n slightly from on Preferences/S

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

View Full Document
Part ii. Part iii.
Solution Legend = Value given in problem = Formula/Calculation/Analysis required

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: = Qualitative analysis or Short answer required = Goal Seek or Solver cell = Crystal Ball Input = Crystal Ball Output Year 2 3 4 5 \$18,000 \$18,000 \$18,000 \$18,000 40,000 40,000 40,000 40,000 200,000 200,000 200,000 200,000 \$258,000 \$258,000 \$258,000 \$258,000 (80,000) (80,000) (80,000) (80,000) \$178,000 \$178,000 \$178,000 \$178,000 (62,300) (62,300) (62,300) (62,300) \$115,700 \$115,700 \$115,700 \$115,700 80,000 80,000 80,000 80,000 - - - - - - - - \$195,700 \$195,700 \$195,700 \$195,700 Pharmaceuticals sults from the simulation experiment will differ slightly from those reported u did not use the same "seed" value for the random number generator. In not "fix" the same seed value for each simulation your results will differ ne simulation of the same problem to another (see Run ampling)....
View Full Document

{[ snackBarMessage ]}

### Page1 / 4

3-3c_sol - = Qualitative analysis or Short answer required...

This preview shows document pages 1 - 4. Sign up to view the full document.

View Full Document
Ask a homework question - tutors are online