Projected net cash, hat should EBIT be? Projected Net Cash

Projected net cash

Assignment Help Financial Management

Reference no: EM13924506

What should EBIT be? Should i just subtract Fixed cost from the answer I have?

Part 4: Projected Net Cash ($000)

YEAR Number 0 1 2 3 4

Equipment (350,000)

Net Working Capital (50,000)

Sales 500,000 625,000 937,500 1,218,750

Variable Costs 355,000 443,750 665,625 865,313

Fixed Costs 91,000 91,000 91,000 91,000

Depreciation (Eqpt)) 70,000 112,000 67,200 40,320

EBT 75,000 69,250 204,675 313,118

Taxes 26,250 24,238 71,636 109,591

Net Operating Income 48,750 45,013 133,039 203,526

Add back Depreciation 70,000 112,000 67,200 40,320

CASH FLOW from Operations 118,750 157,013 200,239 243,846

Recovery of NWC 50,000

Salvage Value 62,118

TOTAL PROJECTED CF (400,000) 118,750 157,013 200,239 334,166

Reference no: EM13924506

Questions Cloud

Assuming complete replacement of capital : Admiral Trust Company makes an amortized loan of $47,000, to be repaid by annual end-of-year payments of $4,675 for eighteen years. In order to replenish its capital, the company will make level annual payments into a sinking fund account earning 5% ..

Devise staffing strategy for all of the organisations : Devise staffing strategy for all of the following organisations. 1. A church- based kichen soup staffed with volunteers. 2.a professional based baseball team.3 A small internet start up. 4.a publisher of a large daily newspaper in a major city, 5. A ..

What are basic assumptions behind markowitz portfolio theory : What are the basic assumptions behind the Markowitz portfolio theory? What do we mean by risk, and what are some measures of risk used in investments?

Best technique for emphasizing to stockholders : 1. Which is the BEST technique for emphasizing to stockholders the reasons for revenue increases? 2. As vice president of sales, you would like to send company personnel a good-news message about the company's first quarter sales results. Which of..

Projected net cash : hat should EBIT be? Projected Net Cash

What is the relationship between covariance and correlation : What is the relationship between covariance and correlation? Given the formula for the standard deviation of a portfolio, how do we diversify a portfolio?

All five of the basic things that scripture : What does MacArthur say is the best way to find out your spiritual gifts?

What is the break-even exchange rate : Suppose your company imports computer motherboards from Singapore. The exchange rate is currently 1.5138 S$/US$. You have just placed an order for 39,000 motherboards at a cost to you of 231.20 Singapore dollars each. Calculate your profit if the exc..

What is the risk-return efficient frontier of risky assets : What is the risk-return efficient frontier of risky assets? Why do different investors select different portfolios from the set of portfolios on the efficient frontier?

User Account

All Pages