Scribd Logo
Upload

Welcome to Scribd!

  • 16 views

    FM Lab Week 8

    Uploaded by

    M shahjamal Qureshi
    The document provides input data for calculating cash flows of a project including equipment costs, sales figures, prices, costs, tax rates, and salvage value. It also shows intermediate calculations of sales, costs, and non-variable expenses for years 1 through 4 with assumed inflation rates. MACRS depreciation rates for years 1 through 6 are provided to calculate depreciation expenses.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd

    FM Lab Week 8

    Uploaded by

    M shahjamal Qureshi
    16 views2 pages
    The document provides input data for calculating cash flows of a project including equipment costs, sales figures, prices, costs, tax rates, and salvage value. It also shows intermediate calculations of sales, costs, and non-variable expenses for years 1 through 4 with assumed inflation rates. MACRS depreciation rates for years 1 through 6 are provided to calculate depreciation expenses.

    Original Title

    fm lab week 8.xlsx

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    The document provides input data for calculating cash flows of a project including equipment costs, sales figures, prices, costs, tax rates, and salvage value. It also shows intermediate calculations of sales, costs, and non-variable expenses for years 1 through 4 with assumed inflation rates. MACRS depreciation rates for years 1 through 6 are provided to calculate depreciation expenses.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    16 views2 pages

    FM Lab Week 8

    Uploaded by

    M shahjamal Qureshi
    The document provides input data for calculating cash flows of a project including equipment costs, sales figures, prices, costs, tax rates, and salvage value. It also shows intermediate calculations of sales, costs, and non-variable expenses for years 1 through 4 with assumed inflation rates. MACRS depreciation rates for years 1 through 6 are provided to calculate depreciation expenses.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Download as xlsx, pdf, or txt
    of 2

    Input Data

    equipment cost 10,000,000


    net operating working capital/ sales 10%
    final year sales (units) 1000
    Sales price per unit 24000
    Variable cost per unit 17500
    nonvariable costs 1000000
    tax rates 40%
    Wacc cost of capital 10%
    inflation in prices and cost 3%
    Estimated salvage value at year 4 500,000

    INTERMEDIATE CALCULATION
    0 1 2
    Units sold 1,000.00 1,000.00
    Sales per unit 24,000.00 24,720.00
    Variable cost per unit 17,500.00 18,025.00
    Non-variable cost 1,000,000.00 1,030,000.00
    Sales Revenue 24,000,000.00 24,720,000.00
    MACRs
    1 20%
    2 32%
    3 19.20%
    4 11.52%
    5 11.52%
    6 5.76%
    100%

    3 4
    1,000.00 1,000.00
    25,461.60 26,225.45
    18,565.75 19,122.72
    1,060,900.00 1,092,727.00
    25,461,600.00 26,225,448.00

    You might also like