A project has the following projected financial data for its first year of operation. ITEM AMOUNT...

A project has the following projected financial data for its first year of operation. ITEM AMOUNT Sales $500,000 Cost of Goods $200,000 Other expenses $100,000 Depreciation $50,000 Investment in NWC $20,000 Investment in Gross PPE $0 Interest Expense $40,000 If the tax rate for the firm is 30%, what is the project cash flow for the first year based on this information? Question 10 options: $75,000 $107,000 $135,000 $155,000 $205,000

Solutions

Expert Solution

Project cash flow for year 1 will be PAT + Depreciation - Investment in NWC - Investment in Gross PPE

First, we need to calculate PAT:

Sales	$ 500,000
Less: COGS	$ 200,000
Gross Profit	$ 300,000
Less: Other Expenses	$ 100,000
Less: Depreciation	$ 50,000
EBIT	$ 150,000
Less: Interest	$ 40,000
EBT	$ 110,000
Less: Tax	$ 33,000
PAT	$ 77,000

Project cash flow for year 1 = $77,000 + $50,000 - $20,000 = $107,000

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

Item 11 Item 11 Nu Company reported the following pretax data for its first year of...

Item 11 Item 11 Nu Company reported the following pretax data for its first year of operations. Net sales 2,960 Cost of goods available for sale 2,360 Operating expenses 800 Effective tax rate 40 % Ending inventories: If LIFO is elected 960 If FIFO is elected 1,140 What is Nu's gross profit ratio if it elects LIFO?----- --------------------------------------------------------------------------------------------------------------------------------------------------- Item 12 Item 12 Udon Inc. adopted dollar-value LIFO (DVL) as of January 1, 2018, when it had an inventory of $710,000....

The projected balance of accounts payable at the end of the first year of operation is?

A family friend, Mr. Burn Out availed of the early retirement scheme offered by his employer. He said that he was already tired of the same routine of spending eight full hours in an office doing the same thing for the last twenty years. Mr. Burn Out plans to get into the field of entrepreneurship. He would invest part of his retirement pay in a business that would deal with the sale of medical supplies to local clinics and hospitals....

Here is the ORIGINAL data of the Sport Hotel project: 1. Projected outflows First year (Purchase...

Here is the ORIGINAL data of the Sport Hotel project: 1. Projected outflows First year (Purchase Right, Land, and Permits) $1,000,000 Second Year (Construct building shell $2,000,000 Third Year: (Finish interior and furnishings) $2,000,000 TOTAL $5,000,000 2. Projected inflows If the franchise is granted hotel will be worth: $8,000,000 when it opened If the franchise is denied hotel will be worth: $2,000,000 when it opened. The probability of the city being awarded the franchise is 50%. Suppose that everything is...

A firm has a fixed cost of $20,000 in its first year of operation. When the...

A firm has a fixed cost of $20,000 in its first year of operation. When the firm produces 1,000 units of output, its total costs are $80,000. When it produces 1,100 units of output, its variable costs are $70,000. If the marginal cost of each of the 100 additional units of output is the same then the marginal cost of producing the 1,050th unit of output is less than $90. True false The average variable cost curve and average total...

Glasgow company has the following financial data for project X (3-year project): Year 0 Year 1...

Glasgow company has the following financial data for project X (3-year project): Year 0 Year 1 Year 2 Year 3 CF -10,000 5,000 4,000 4,000 The company’s capital structure is distributed equally between debt, preferred stock and common stock. It has also the following information: 1- After tax cost of debt: 5.8%. Tax rate: 40% 2- Preferred stocks are selling at $65 per share and pay a dividend of $8 per share 3- Common stocks are selling at $40 per...

Lexington Company engaged in the following transactions during Year 1, its first year in operation:

Lexington Company engaged in the following transactions during Year 1, its first year in operation: (Assume all transactions are cash transactions)Acquired $6,000 cash from issuing common stock.Borrowed $4,400 from a bank.Earned $6,200 of revenues.Incurred $4,800 in expenses.Paid dividends of $800.Lexington Company engaged in the following transactions during Year 2: (Assume all transactions are cash transactions)Acquired an additional $1,000 cash from the issue of common stock.Repaid $2,600 of its debt to the bank.Earned revenues, $9,000.Incurred expenses of $5,500.Paid dividends of $1,280....

Bitonti Corporation has provided the following data for its most recent year of operation: Manufacturing costs:...

Bitonti Corporation has provided the following data for its most recent year of operation: Manufacturing costs: Variable manufacturing cost per unit produced: Direct materials $ 9 Direct labor $ 7 Variable manufacturing overhead $ 5 Fixed manufacturing overhead per year $ 156,000 Selling and administrative expenses: Variable selling and administrative expense per unit sold $ 5 Fixed selling and administrative expense per year $ 81,000 Units in beginning inventory 0 Units produced during the year 12,000 Units sold during the...

Finch Manufacturing Company experienced the following accounting events during its first year of operation. With the...

Finch Manufacturing Company experienced the following accounting events during its first year of operation. With the exception of the adjusting entries for depreciation, assume that all transactions are cash transactions and that financial statement data are prepared in accordance with GAAP. Acquired $58,000 cash by issuing common stock. Paid $7,100 for the materials used to make its products, all of which were started and completed during the year. Paid salaries of $3,500 to selling and administrative employees. Paid wages of...

The following transactions occurred at Pharaoh Inc. during its first year of operation: a. Issued 100,000...

The following transactions occurred at Pharaoh Inc. during its first year of operation: a. Issued 100,000 common shares at $5 each; 1,000,000 no par shares are authorized. b. Issued 10,000 common shares for a building and land. The building was appraised for $20,000, but the value of the land is undeterminable. The shares are selling for $10 on the open market. c. Purchased 1,000 of its own common shares on the open market for $16 per share. d. Declared a...

The following events apply to Montgomery Company for 2016, its first year of operation: 1. Received...

The following events apply to Montgomery Company for 2016, its first year of operation: 1. Received cash of $42,000 from the issue of common stock. 2. Performed $61,000 of services on account. 3. Incurred $9,100 of other operating expenses on account. 4. Paid $34,000 cash for salaries expense. 5. Collected $41,000 of accounts receivable. 6. Paid a $4,300 dividend to the stockholders. 7. Performed $10,800 of services for cash. 8. Paid $6,800 of the accounts payable. Required a. Record the...

Subjects