A В D E F 1 Year 1 2 3 4 Unit Sales 3200 3328 3461 3600 256 S 852,800 | S 190 | S 631,072 S 242,253 S (20,524) S (6,157) S (14,367) S 242,253 S 227,885 | S 263 $ 909,085 S 194 S 3 Selling Price 250 |...


How do you calculate NPV?


WACC is 10.10%



A<br>В<br>D<br>E<br>F<br>1<br>Year<br>1<br>2<br>3<br>4<br>Unit Sales<br>3200<br>3328<br>3461<br>3600<br>256 S<br>852,800 | S<br>190 | S<br>631,072 S<br>242,253 S<br>(20,524) S<br>(6,157) S<br>(14,367) S<br>242,253 S<br>227,885 | S<br>263 $<br>909,085 S<br>194 S<br>3<br>Selling Price<br>250 | S<br>269<br>800,000 S<br>185 S<br>592,000 S<br>181,649 | S<br>26,352 | S<br>7,905 S<br>18,446 S<br>181,649 | S<br>200,095 S<br>4<br>Revenues<br>969,084<br>Cost per Unit<br>199<br>672,723 S<br>80,715 S<br>155,648 S<br>46,694 S<br>108,953 S<br>80,715 | S<br>189,668 S<br>Costs<br>717,122<br>40,385<br>211,577<br>63,473<br>148,104<br>40,385<br>188,489<br>6.<br>7<br>Depreciation<br>8<br>ЕBIT<br>9.<br>Тахes @30%<br>10<br>NOPAT<br>Depreciation<br>Operating Cash Flow<br>Initial Invetsment<br>11<br>12<br>S (545,000)|<br>13<br>After Tax Salvage Value<br>Invetsment in Net Working Capital<br>Net Invetsment in working Capital<br>14<br>66,500<br>160,000 S<br>(160,000) S<br>$ (705,000) S<br>(705,000) S<br>170,560 S<br>(10,560)| S<br>189,535 S<br>172,148 S<br>181,817 | S<br>(11,257)| S<br>216,628 | S<br>178,707| S<br>193,817<br>(12,000) S<br>177,668 S<br>133,121 S<br>15<br>193,817<br>448,806<br>305,428<br>16<br>17<br>Net Cash fLows<br>18 Present Value of Cash Flows at WACC 10.10% S<br>

Extracted text: A В D E F 1 Year 1 2 3 4 Unit Sales 3200 3328 3461 3600 256 S 852,800 | S 190 | S 631,072 S 242,253 S (20,524) S (6,157) S (14,367) S 242,253 S 227,885 | S 263 $ 909,085 S 194 S 3 Selling Price 250 | S 269 800,000 S 185 S 592,000 S 181,649 | S 26,352 | S 7,905 S 18,446 S 181,649 | S 200,095 S 4 Revenues 969,084 Cost per Unit 199 672,723 S 80,715 S 155,648 S 46,694 S 108,953 S 80,715 | S 189,668 S Costs 717,122 40,385 211,577 63,473 148,104 40,385 188,489 6. 7 Depreciation 8 ЕBIT 9. Тахes @30% 10 NOPAT Depreciation Operating Cash Flow Initial Invetsment 11 12 S (545,000)| 13 After Tax Salvage Value Invetsment in Net Working Capital Net Invetsment in working Capital 14 66,500 160,000 S (160,000) S $ (705,000) S (705,000) S 170,560 S (10,560)| S 189,535 S 172,148 S 181,817 | S (11,257)| S 216,628 | S 178,707| S 193,817 (12,000) S 177,668 S 133,121 S 15 193,817 448,806 305,428 16 17 Net Cash fLows 18 Present Value of Cash Flows at WACC 10.10% S

Jun 04, 2022
SOLUTION.PDF

Get Answer To This Question

Related Questions & Answers

More Questions »

Submit New Assignment

Copy and Paste Your Assignment Here