Please calculate dep$, ebit, tax$, Net income, Nominal cash flow, PV, NPV, irr,

ID: 2731749 • Letter: P

Question

Please calculate dep$, ebit, tax$, Net income, Nominal cash flow, PV, NPV, irr, payback, and discounted payback? Equipment can be Salvaged at ($50,000,00) with intial cost of $170,000,000. Average cost of capital is 20.30%.

Sales 50,000,000 130,000,000 150,000,000 160,000,000 110,000,000 80,000,000 var % 30% 30% 30% 30% 30% 30% Var $ 15,000,000 39,000,000 45,000,000 48,000,000 33,000,000 24,000,000 Fixed $ 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000 Dep % 20.00% 32.00% 19.00% 12.00% 11.00% 6.00% Dep $ EBIT tax % 20.3% 20.3% 20.3% 20.3% 20.3% 20.3% Tax $ NI ncf PV NPV IRR Payback Disc. Pay

Explanation / Answer

Sales

50000000

130000000

150000000

160000000

110000000

80000000

Var %

Var $

15000000

39000000

45000000

48000000

33000000

24000000

Fixed

10000000

Dep %

Dep $

33990000

54384000

32290500

20394000

18694500

10197000

EBIT

8990000

26616000

62709500

81606000

48305500

35803000

Tax %

20.3

Tax $

1824970

5403048

12730029

16566018

9806016.5

7268009

Net Income

7165030

21212952

49979471

65039982

38499483.50

28534991