Answer To: MN7029NX – Financial Decision MakingWord Count - No word Limit. In your system, I have to select...
Sandeep answered on Sep 01 2023
Appendix - WACC (New) (2)
Determination of NPV of Internet Enabling devices Depreciation Calcualtion
Cost of New Machine 1,500,000.00
Less Scrap Value 0
Cost of New Machine 1,500,000.00 1,500,000.00
1,500,000.00 Depreciation - Amortize cost equally over 5 years 300,000.00
Projected Cash Flows (CFAT) and NPV Calculation
Year 1 Year 2 Year 3 Year 4 Year 5
Sales (Units) 10,000 12,500 15,750 15,750 12,350
Saleds (£) 150 150 150 150 150
Total Sales(£) 1,500,000 1,875,000 2,362,500 2,362,500 1,852,500 A
£
Less Cost of Raw Material(40% of Sales) 600,000 750,000 945,000 945,000 741,000
Less Advertising and Marketing cost 545,000 545,000 545,000 190,000 190,000
Less Supervisor salary and benefit 36,000 37,080 38,192 39,338 40,518
Less Depreciation 300,000 300,000 300,000 300,000 300,000
Total Costs 1,481,000 1,632,080 1,828,192 1,474,338 1,271,518
Earning before Taxes (EBT) 19,000 242,920 534,308 888,162 580,982
Less Taxes (20%) 3,800 48,584 106,862 177,632 116,196
EAT 15,200 194,336 427,446 710,529 464,785
CFAT (EAT +...