Products Solutions

Products Solutions - $5,305,000 Depreciation $2,000,000...

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

View Full Document Right Arrow Icon
Information for Grayson Products Capitalized Amt: $10,000,000 Straight Line Depreciation  $9,750,000  New Machine Price 1 20%  $2,000,000  2 20%  $2,000,000   $175,000  Initial NWC 3 20%  $2,000,000   $325  Unit Sales Price (Yr 1-4) 4 20%  $2,000,000   $245  Unit Sales Price (Yr 5) 5 20%  $2,000,000   $160  Variable Costs 6 0%  $-     $220,000  Fixed Costs Total:  $10,000,000  NWC: 10% Tax Rate 35% Cost of Capital 14% Operating Cash Flows 0 1 2 3 4 5 Units  75,000   125,000   145,000   85,000   65,000  Price  $325.00   $325.00   $325.00   $325.00   $245.00  Total Sales  $24,375,000.00   $40,625,000.00   $47,125,000.00   $27,625,000.00   $15,925,000.00  Variable Costs  $12,000,000   $20,000,000   $23,200,000   $13,600,000   $10,400,000  FC  $220,000   $220,000   $220,000   $220,000   $220,000  EBDIT  $12,155,000   $20,405,000   $23,705,000   $13,805,000 
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: $5,305,000 Depreciation $2,000,000 $2,000,000 $2,000,000 $2,000,000 $2,000,000 EBIT $10,155,000 $18,405,000 $21,705,000 $11,805,000 $3,305,000 Taxes $3,554,250 $6,441,750 $7,596,750 $4,131,750 $1,156,750 NOPAT $6,600,750 $11,963,250 $14,108,250 $7,673,250 $2,148,250 Depreciation $2,000,000 $2,000,000 $2,000,000 $2,000,000 $2,000,000 Shipping & Installation ($250,000) Capital Expenditures ($9,750,000) Total NWC ($175,000) (2,437,500) (4,062,500) (4,712,500) (2,762,500) (1,592,500) NWC (2,262,500) (1,625,000) (650,000) 1,950,000 1,170,000 Sale of Old 1,592,500 OCF: $(10,175,000) $6,338,250 $12,338,250 $15,458,250 $11,623,250 $6,910,750 NPV $25,783,753.68 IRR 90%...
View Full Document

Ask a homework question - tutors are online