Net working capital 20000 24000 28000 32000

This preview shows page 5 - 8 out of 15 pages.

net working capital (20,000) (24,000) (28,000) (32,000) - Additional working capital (20,000) (4,000) (4,000) (4,000) Gains on disposal of equipment Tax on capital gain Free Cash Flows (120,000) 30,500 26,600 25,580 Payback (120,000) (89,500) (62,900) (37,320) y = ax + b 66,000 (10,060) 5 4 a 76060 b = y - ax b -314300 We want to find x' such that y = 0 (i.e. ax' + b = 0) => x' = -b/a x' 4.132264 years x' 4 years 1.58716803 months x' 4 years 1 months y 5 y 4 x 5 x 4 a = (y 5 - y 4 ) / (x 5 - x 4 ) 0 1 2 3 4 5 (150,000) (100,000) (50,000) 0 50,000 100,000 Payback
Image of page 5

Subscribe to view the full document.

Project B Year 0 1 2 3 Free Cash Flows + Net result (27,500) 6,600 33,660 + Depreciation 80,000 48,000 28,800 - Fixed Capital Investment (200,000) 0 0 0 net working capital (20,000) (40,000) (60,000) (80,000) - Additional working capital (20,000) (20,000) (20,000) (20,000) Gains on disposal of equipment Tax on capital gain Free Cash Flows (220,000) 32,500 34,600 42,460 Payback (220,000) (187,500) (152,900) (110,440) y = ax + b 143,000 (54,720) 5 4 a 197720 b = y - ax b -845600 We want to find x' such that y = 0 (i.e. ax' + b = 0) => x' = -b/a x' 4.27675501 years x' 4 years 3.32106008 months x' 4 years 3 months y 5 y 4 x 5 x 4 a = (y 5 - y 4 ) / (x 5 - x 4 ) 0 1 2 3 4 5 (250,000) (200,000) (150,000) (100,000) (50,000) 0 50,000 100,000 150,000 200,000 Payback
Image of page 6
Discount rate 10% Project A 4 5 Year 0 1 Free Cash Flows 20,460 23,760 + Net result (5,500) 10,800 10,800 + Depreciation 40,000 0 0 - Fixed Capital Investment (100,000) 0 (36,000) net working capital (20,000) (24,000) (4,000) 36,000 - Additional working capital (20,000) (4,000) 10,000 Gains on disposal of equipment (4,500) Tax on capital gain 27,260 76,060 Free Cash Flows (120,000) 30,500 Discounted Cash Flows (120,000) 27,727 (10,060) 66,000 Discounted Payback (120,000) (92,273) y = ax + b 14,776
Image of page 7

Subscribe to view the full document.

Image of page 8
  • Fall '08
  • PERRY

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern

Ask Expert Tutors You can ask You can ask ( soon) You can ask (will expire )
Answers in as fast as 15 minutes