A proposed new investment has projected sales of 15,000 units in year 1 and 20,000 units...

A proposed new investment has projected sales of 15,000 units in year 1 and 20,000 units in year 2. The sales price for both years will be $10 per unit. The project will terminate after the second year. Variable costs are expected to be 50% of sales. Fixed costs will be $25,000 per year. The investment will cost $20,000 and will be depreciated straight line to $0 over the 2 year period. The tax rate is 34% for both years and the investment will be worthless after 2 years. Please prepare projected income statements for each of the 2 years and calculate the operating cash flow for each year.

Expert Solution

	Year 1	Year 2
Sales(10 per unit)	1,50,000	2,00,000
Less Variable Cost(50%)	75,000	1,00,000
Contribution	75,000	1,00,000
Less Fixed Cost	25,000	25,000
Less Depreciation(20000/2)	10,000	10,000
Profit Before tax	40,000	65,000
Tax (34%)	13,600	22,100
Profit After tax	26,400	42,900

Operating Cash flow
OCF = Profit after tax + Depreciation – Taxes
	Year 1	Year 2
Profit After tax	26,400	42,900
Add Depreciation	10,000	10,000
Less Tax	13,600	22,100
Operating Cash flow	22,800	30,800

ekkarill92 answered 2 years ago

A proposed new investment has projected sales of $585,000. Variable costs are 44 percent of sales,...

A proposed new investment has projected sales of $585,000. Variable costs are 44 percent of sales, and fixed costs are $187,000; depreciation is $51,000. Prepare a pro forma income statement assuming a tax rate of 21 percent. What is the projected net income? (Input all amounts as positive values.) Sales Variable costs Fixed costs Depreciation EBT Taxes Net income

a) A proposed new investment has projected sales of $950,000. Variable costs represent 60% of sales,...

a) A proposed new investment has projected sales of $950,000. Variable costs represent 60% of sales, and fixed costs are $210,000; depreciation is $102,000. What is the projected operating cash flow assuming a tax rate of 35%. 5pts b) Consider the following income statement: Sales $687,500 Operating Costs 343,860 Depreciation 110,000 Net Operating Profit ? Taxes (35%) ? Net Profit ? Fill in the missing numbers and then calculate the operating...

a proposed new investment has projected sales of $825,000. Variable costs are 55 percent of sales...

a proposed new investment has projected sales of $825,000. Variable costs are 55 percent of sales and fixed costs are $237,150; depreciation $91,000 per year. Prepare a pro forma income statement assuming a tax rate of 25 percent. What is projected net income? If the project costs $2,000,000, lasts for 6 years and the cost of capital is 15%, compute the NPV and IRR for the project.

Widgets is considering a new investment that has a projected unit sales in year 1 of...

Widgets is considering a new investment that has a projected unit sales in year 1 of 1000 units. sales price per unit is $80, variable costs are 60% of sales, and fixed costs are $200,000 depreciation is 75,000 and the tax rate is 21% what is the projects operating cash flow for year 1? what is the depreciation tax shield in year 1? how sensitive is the operating cash flow to a $1 change in per unit sales price you...

Wolverine Widgets considering a new investment that has projected unit sales in year 1 of 1,000...

Wolverine Widgets considering a new investment that has projected unit sales in year 1 of 1,000 units. The sales price per unit is $80, variable costs are 60% of sales, and fixed costs are $200,000; depreciation is 75,000, and the tax rate is 21 percent. What is the projected operating cash flow for year 1?[4 points] What is the Depreciation Tax Shield in year 1? [3 points] How sensitive is the operating cash flow to a $1 change in the...

A proposed new project has projected sales of $198,900, costs of $100,620, and depreciation of $7,020....

A proposed new project has projected sales of $198,900, costs of $100,620, and depreciation of $7,020. The tax rate is 24 percent. Calculate operating cash flow using the four different approaches. The EBIT approach The bottom-up approach The top-down approach The tax-shield approach

A proposed new project has projected sales of $171,700, costs of $86,860, and depreciation of $6,060....

A proposed new project has projected sales of $171,700, costs of $86,860, and depreciation of $6,060. The tax rate is 22 percent. Calculate operating cash flow using the four different approaches. The EBIT approach The bottom-up approach The top-down approach The tax-shield ppproach

A proposed new project has projected sales of $219,000, costs of $96,000, and depreciation of $26,000....

A proposed new project has projected sales of $219,000, costs of $96,000, and depreciation of $26,000. The tax rate is 23 percent. Calculate operating cash flow using the four different approaches.

A proposed new project has projected sales of $189,000, costs of $91,000, and depreciation of $25,000....

A proposed new project has projected sales of $189,000, costs of $91,000, and depreciation of $25,000. The tax rate is 23 percent. Calculate operating cash flow using the four different approaches. (Do not round intermediate calculations.) EBIT+ DEPRICIATION-TAXES TOP-down TAX-shield bottom-up

A proposed new project has projected sales of $141,100, costs of $71,380, and depreciation of $4,980....

A proposed new project has projected sales of $141,100, costs of $71,380, and depreciation of $4,980. The tax rate is 22 percent. Calculate operating cash flow using the four different approaches. The EBIT approach The bottom-up approach The top-down approach The tax-shield approach

Question