{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

Solution-to-free-cash flows

# Solution-to-free-cash flows - 8000 8000 8000 8000 Dep 5000...

This preview shows page 1. Sign up to view the full content.

The solution to the problem in the lecture for the free cash flows calculation! Case 1 Invest in the new packaging machine at year zero Case 2 Invest in the new packaging machine at year 3 Incremental cash flow Ct = Ct(1)-Ct(2) Assumption: r=10%, T=30% Depreciation occurs next period. Case 1 cash flows: t 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 CI 50000 Rev 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Cost 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 8000 Dep 5000 5000 5000 5000 5000 5000 5000 5000 5000 5000 0 0 0 CF(op) -4100 -4100 -4100 -4100 -4100 -4100 -4100 -4100 -4100 -4100 -5600 -5600 -5600 -5600 CF(CI&dis) -45500 Ct(1) -45500 -4100 -4100 -4100 -4100 -4100 -4100 -4100 -4100 -4100 -4100 -5600 -5600 -5600 -5600 Case 2 cash flow t 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 CI 57881.25 Rev 0 0 0 0 0 0 0 0 0 0 0 0 0 0 Cost 10000 10000 10000 8000 8000 8000 8000 8000 8000 8000
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 8000 8000 8000 8000 Dep 5000 5000 5000 5788.125 5788.125 5788.125 5788.125 5788.125 5788.125 5788.125 5788.125 5788.125 5788.125 CF(op)-5500-5500-5500 -3863.563 -3863.563 -3863.563 -3863.563 -3863.563 -3863.563 -3863.563 -3863.563 -3863.563 -3863.563-5600 CF(CI&dis)-57881.25 Ct(2)-5500-5500 -63381.25 -3863.563 -3863.563 -3863.563 -3863.563 -3863.563 -3863.563 -3863.563 -3863.563 -3863.563 -3863.563-5600 Ct-45500 1400 1400 59281.25 -236.4375 -236.4375 -236.4375 -236.4375 -236.4375 -236.4375 -236.4375 -1736.438 -1736.438 -1736.438...
View Full Document

{[ snackBarMessage ]}