View the step-by-step solution to:

Projected Net Cash Flows Estimation Statement YEARS 0 1 2 3 4 2015 2016 2017 2018 2019 Investment Outlays Buildings $ 12,000 Equipment $ 8,000

Projected Net Cash Flows Estimation Statement


YEARS

0 1 2 3 4

2015 2016 2017 2018 2019

  Investment Outlays

Buildings $ 12,000

Equipment $ 8,000


   Operating Cash Flow Over the Project's Life

Unit Sold $20,000 $20,000 $20,000 $20,000

Sales Price $ 3.00 $ 3.06 $ 3.12 $ 3.18

Sales Revenue $ 60,000 $ 61,200 $ 62,424 $ 63, 672

Variable Costs $ 42,000 $ 42,840 $ 43, 697 $ 44,571

Fixed Operating Costs $ 8000 $ 8080 $ 8161 $ 8242

Depreciation (building) $ 156 $ 312 $ 312 $ 312

Depreciation (equipment) $1600 $2560 $1520 $960

Operating Income before taxes (EBIT) $8244 $7408 $8734 $9587

Taxes on operating income (40%) $3298 $2963 $3949 $3835

Net Operating profit after taxes (NOPAT) $4946 $4445 $5241 $5752

Add back depreciation $1756 $2,872 $1,832 $1,272

Operating cash flow $ 6,702 $ 7,317 $ 7,073 $ 7,024

    Cash Flows Due to Net Operating Working Capital

Net Operating Working Capital (based on sales) $ 6,000 $ 6,120 $ 6,242 $ 6,367 $0

Cash Flows due to investment in NOWC     ($6,000) ( $120) ($122) ($125) $6367

     Salvage Cash Flows: Long Term Asset

Net Salvage Cash Flows: Building $ 8,863

Net Salvage cash flow: Equipment $ 1,744

Total Salvage cash flows $ 10,607


Net Cash Flow (Time Line of cash flows) ($26,000) $6,582 $ 7,194 $ 6,948 $ 23,999


1.     Estimate the incremental cash flows to be received from this project.


2.     Using the incremental cash flows, compute the following and the state in each case whether the company should go head with the project.


        a.     Payback


        b.     NPV


        C.     IRR


        d.     Profitability Index

Recently Asked Questions

Why Join Course Hero?

Course Hero has all the homework and study help you need to succeed! We’ve got course-specific notes, study guides, and practice tests along with expert tutors.

-

Educational Resources
  • -

    Study Documents

    Find the best study resources around, tagged to your specific courses. Share your own to gain free Course Hero access.

    Browse Documents
  • -

    Question & Answers

    Get one-on-one homework help from our expert tutors—available online 24/7. Ask your own questions or browse existing Q&A threads. Satisfaction guaranteed!

    Ask a Question