Estimated annual sales: $540,000 Annual variable costs: $144,000 Estimated life: 3 years Annual fixed costs: $60,000...

Estimated annual sales: $540,000

Annual variable costs: $144,000

Estimated life: 3 years

Annual fixed costs: $60,000

Initial equipment cost (100% depreciated over 3-year life): $144,000

Initial investment in NWC (to be re-covered in year 3): $30,000

Tax rate: 25%

What is the firm’s annual Operating Cash Flow (OCF) for this project ($)?

What is the CFFA in year 3 ($)?Using the CFFA figures that you calculated, what is the NPV for this project if the required return is 11% ($)?

Expert Solution


1. Intial cash flow

Equipment cost	144000
Investment in NWC	30000
	174000

2. In between flows

	Sales	Variable cost	Fixed cost	Net income	Deprecition	CABT	Tax	CAT	Add: depreciation	Balance	Add: Working capital recapture	NET cash flow
Year1	540000	144000	60000	336000	48000	288000	72000	216000	48000	264000		264000
Year2	540000	144000	60000	336000	48000	288000	72000	216000	48000	264000		264000
Year 3	540000	144000	60000	336000	48000	288000	72000	216000	48000	264000	30000	294000

	**Depreciation = 144000/3

3. NPV
	CF	PVF	PVF x CF
Year 0	-174000	1	-174000
Year1	264000	0.9009	237837.6
Year2	264000	0.8116	214262.4
Year 3	294000	0.7311	214943.4

	NPV		493043.4

jeff jeffy answered 2 years ago

Variable manufacturing costs are $103 per unit, and fixed manufacturing costs are $162,000. Sales are estimated...

Variable manufacturing costs are $103 per unit, and fixed manufacturing costs are $162,000. Sales are estimated to be 7,500 units. If an amount is zero, enter "0". Do not round interim calculations. Round final answer to nearest whole dollar. a. How much would absorption costing income from operations differ between a plan to produce 7,500 units and a plan to produce 9,000 units? $ b. How much would variable costing income from operations differ between the two production plans? $

Variable manufacturing costs are $108 per unit, and fixed manufacturing costs are $53,200. Sales are estimated...

Variable manufacturing costs are $108 per unit, and fixed manufacturing costs are $53,200. Sales are estimated to be 5,300 units. If an amount is zero, enter "0". Do not round interim calculations. Round final answer to nearest whole dollar. a. How much would absorption costing income from operations differ between a plan to produce 5,300 units and a plan to produce 7,600 units?

A resort hotel annual sales revenue of $1,000,000, Variable costs of $350,000, and a fixed costs...

A resort hotel annual sales revenue of $1,000,000, Variable costs of $350,000, and a fixed costs of $570,000. The fixed costs include $80,000 a year for land rental lease. a) Calculate the hotel's breakeven point. b) If the owners had an equity investment in the hotel of $1,200,000. What level of sales revenue is required for an operating income (BT) representing a 15% return on their investment? c). In a renegotiation of the land lease, the landowner has offered management...

Estimated Fixed Cost Estimated Variable Cost (per unit sold) 2 Production costs: 3 Direct materials —...

Estimated Fixed Cost Estimated Variable Cost (per unit sold) 2 Production costs: 3 Direct materials — $56.00 4 Direct labor — 34.00 5 Factory overhead $188,000.00 20.00 6 Selling expenses: 7 Sales salaries and commissions 102,000.00 6.00 8 Advertising 39,000.00 — 9 Travel 12,000.00 — 10 Miscellaneous selling expense 7,400.00 1.00 11 Administrative expenses: 12 Office and officers’ salaries 141,200.00 — 13 Supplies 8,000.00 2.00 14 Miscellaneous administrative expense 13,600.00 1.00 15 Total $511,200.00 $120.00 It is expected that 21,300...

Equipment costing $60,000 with a salvage value of $12,000 and an estimated life of 8 years...

Equipment costing $60,000 with a salvage value of $12,000 and an estimated life of 8 years has been depreciated using the straight-line method for 2 years. Assuming a revised estimated total life of 5 years and no change in the salvage value, the depreciation expense for Year 3 would be A. $16,000. B. $9,600. C. $7,200. D. $12,000.

A company’s budgeted costs for 60,000 units are as follows: Fixed manufacturing costs $30,000 Variable manufacturing...

A company’s budgeted costs for 60,000 units are as follows: Fixed manufacturing costs $30,000 Variable manufacturing costs $15.00 per unit The company produced 50,000 units. How much is the flexible budget total manufacturing cost?

Mona Company incurs $60,000 of annual fixed costs in manufacturing and selling a product that it...

Mona Company incurs $60,000 of annual fixed costs in manufacturing and selling a product that it sells for $15 per unit. The variable costs of manufacturing and selling the product are $9 per unit. If Mona Company has a 30% income tax rate, and its management wants to earn an annual after-tax income of $35,000. Determine the dollar sales volume that the company must achieve to reach this target income level. $200,000 $350,000 $275,000 $95,000 $250,000 Mona Company incurs $60,000 of annual...

A project currently generates sales of $9million, variable costs equal 40% of sales, and fixed costs...

A project currently generates sales of $9million, variable costs equal 40% of sales, and fixed costs are $1.8 million. The firm’s tax rate is 30%. Assume all sales and expenses are cash items. a. What are the effects on cash flow if sales increase from $9million to $9.9m? (Input the amount as positive value. Enter answer in dollars not millions) b. What are the effects on cash flow if variable costs increase to 55% of sales? (Input amount as a...

The selling price, variable costs, annual fixed costs, annual depreciation charges, and marginal tax rate for...

The selling price, variable costs, annual fixed costs, annual depreciation charges, and marginal tax rate for the project are shown below. If sales are equal to 14,000 units, what is the after-tax profit? Sales Price $3.00 Variable Costs $1.40 Fixed Costs $15,000.00 Depreciation $6,000.00 Tax Rate 35% A mesquite farmer wants you to invest in his mesquite harvesting business. He sells mesquite wood to several "Texas-style" steakhouses that serve authentic "Mesquite-smoked" steaks. He promises to give you all profits for 5 years after...

AD Company estimates that variable costs will be 70% of sales and fixed costs will total...

AD Company estimates that variable costs will be 70% of sales and fixed costs will total $1,800,000. The selling price of the product is $10, and 700,000 units will be sold. Instructions: Using the mathematical equation (a) Compute the break-even point in units and dollars. (b) Compute the margin of safety in dollars and as a ratio. (c) Compute net income.

Question