Please fill out the table and show your calculations how you got the numbers ...

80.2K

Verified Solution

Question

Accounting

Please fill out the table and show your calculations how you got the numbers
image
9 Capital Budgeting Decisions (Scenarlo 1) 10 11 12 1) Life Perlod of the Equipment =4 years 13 2) New equipment cost 14 3) Equipment ship & Install cost 15 4) Related start up cost 16 5) Inventory increase 17 6) Accounts Payable increase 18 7) Equip. salvage value before tax 8) Sales for first year (1) (200,000) 9) Sales Increase per year (35,000) 10) Operating cost (60% of Sales) (as a percent of sales in Year 1) 25,000 11) Depreciation (Stralght Line)/YR 5,000 12) Marginal Corporate Tax Rate (T) 15,000 13) Cost of Capital (Discount Rate) 24 200,000 5% %24 %24 (120,000) 60% (5,000) %24 (60,000) 21% 10% 19 20 21 Year 22 23 Operations: VS 24 Revenue 25 Operating Cost 26 Depreciation EBIT $ 200,000 $ (120,000) (60,000) 2$ 20,000 4,200 2$ 27 28 Taxes Net Income 29 15,800 30 31 Add back Depreciation $4 60,000 32 33 Total Operating Cash Flow 2$ 75,800 $ 34 ESTIMATISIG lelelet

Answer & Explanation Solved by verified expert
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!
Become a Member

Other questions asked by students