FIN540 Calculations

FIN540 Calculations - Year Intial Investment Revenues...

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

View Full Document Right Arrow Icon
Year 0 1 2 3 4 Intial Investment -1,700,000 Revenues 13,475,000 13,475,000 13,475,000 13,475,000 Variable Costs 12,100,000 12,100,000 12,100,000 12,100,000 Fixed Costs 520,000 520,000 520,000 520,000 Intial Working Capital -600,000 Depreciation 340,000 340,000 340,000 340,000 Pre Tax Profit 1,195,000 1,195,000 1,195,000 1,195,000 Taxes 38% 454,100 454,100 454,100 454,100 Net Profit 740,900 740,900 740,900 740,900 Salvage Value Operating Cash Flows 400,900 400,900 400,900 400,900 Intial Investment Cost -2,300,000 Discount Rate 13% NPV = -727,114.01 Notes: Variable costs are $220 per ton, plan is to produce 55,000 tons of machine screws, 220 x 55,00 per year in variable costs Revenues are based off marketing psoject that each ton will be sold for $245. Company is porje 55,000 tons of product. Times 55,000 x $245 this equals $13,475,000 Worst Case Year 0 1 2 3 4 Intial Investment -1,955,000 Revenues 12,127,500 12,127,500 12,127,500 12,127,500 Variable Costs 12,100,000 12,100,000 12,100,000 12,100,000
Background image of page 1

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

View Full DocumentRight Arrow Icon
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 06/15/2011 for the course ECON 550 taught by Professor Profsmith during the Spring '11 term at E. Stroudsburg.

Page1 / 4

FIN540 Calculations - Year Intial Investment Revenues...

This preview shows document pages 1 - 2. Sign up to view the full document.

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