Below is a summary of the estimates of a firm’s cash flow from a certain...
60.1K
Verified Solution
Link Copied!
Question
Accounting
Below is a summary of the estimates of a firm’s cash flow from a certain project with an initial investment of one million dollars.
a. complete the table below
Year1 | Year2 | Year3 | Year4 | Year5 | |
Sales | $1,000,000 | $1,100,000 | $1,210,000 | $1,331,000 | ? |
Less: Variable Cost | $500,000 | $550,000 | ? | $665,500 | $732,050 |
Fixed Cost | $150,000 | ? | $150,000 | ? | ? |
Depreciation | $200,000 | $200,000 | $200,000 | ? | ? |
Profit before tax | $150,000 | ? | ? | ? | $382,050 |
Less: incomes tax | $60,000 | $80,000 | $102,000 | $126,200 | ? |
Profit after tax | ? | ? | ? | $189,300 | $229,230 |
Plus: depreciation | ? | ? | ? | $200,000 | ? |
Net cash flow | $290,000 | ? | $353,000 | $389,300 | ? |
b. Calculate the NPV at DF = 12%
c. Calculate the PI
d. Briefly explain the answer to (b) and (c) above.
Get Answers to Unlimited Questions
Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!
Membership Benefits:
- Unlimited Question Access with detailed Answers
- Zin AI - 3 Million Words
- 10 Dall-E 3 Images
- 20 Plot Generations
- Conversation with Dialogue Memory
- No Ads, Ever!
- Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Other questions asked by students
StudyZin's Question Purchase
1 Answer
$0.99
(Save $1 )
One time Pay
- No Ads
- Answer to 1 Question
- Get free Zin AI - 50 Thousand Words per Month
Unlimited
$4.99*
(Save $5 )
Billed Monthly
- No Ads
- Answers to Unlimited Questions
- Get free Zin AI - 3 Million Words per Month
*First month only
Free
$0
- Get this answer for free!
- Sign up now to unlock the answer instantly
You can see the logs in the Dashboard.