Austin Wen FINA4210 Final

Austin Wen FINA4210 Final - NPV Analysis of manufacturing...

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

View Full Document Right Arrow Icon
NPV Analysis of manufacturing envelopes (in thousands) Year 0 1 2 3 Savings $1,500.00 $1,500.00 $1,500.00 $1,500.00 outflows Materials $(902.00) $(902.00) $(902.00) $(902.00) Warehouse $(94.00) $(94.00) $(94.00) $(94.00) Labor $(91.00) $(91.00) $(91.00) $(91.00) Depreciation $(62.00) $(62.00) $(62.00) $(62.00) Saving - Expenses $351.00 $351.00 $351.00 $351.00 add depreciation $62.00 $62.00 $62.00 $62.00 subtract tax $(133.00) $(133.00) $(133.00) $(133.00) Operating Cash Flow $280.00 $280.00 $280.00 $280.00 Initial Cost $(500.00) Increase in NWC $(200.00) Discount rate 12% NPV $791.91
Background image of page 1

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

View Full DocumentRight Arrow Icon
4 5 6 7 8 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $1,500.00 $(902.00) $(902.00) $(902.00) $(902.00) $(902.00) $(94.00) $(94.00) $(94.00) $(94.00) $(94.00) $(91.00) $(91.00) $(91.00) $(91.00) $(91.00) $(62.00) $(62.00) $(62.00) $(62.00) $(62.00) $351.00 $351.00 $351.00 $351.00 $351.00 $62.00 $62.00 $62.00 $62.00 $62.00 $(133.00) $(133.00) $(133.00) $(133.00) $(133.00) $280.00 $280.00 $280.00 $280.00 $280.00
Background image of page 2
(Figures in thousands) Actual Data Projected Data 1985 1986 1987 1988 1989
Background image of page 3

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

View Full DocumentRight Arrow Icon
Image of page 4
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 06/06/2011 for the course FINA 4210 taught by Professor Staff during the Spring '08 term at UGA.

Page1 / 9

Austin Wen FINA4210 Final - NPV Analysis of manufacturing...

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

View Full Document Right Arrow Icon
Ask a homework question - tutors are online