Q32 For the following organisation, calculate the undiscounted cash flow. You can do it in Excel and paste the result below. Year Unit Price Units Sold Net Sales Variable Costs Fixed Costs Depreciation PBIT Tax@40% NOPAT Adjustments Add back Depreciation CapEx Salvage value Net cash flow Cumulative cash flow 0 $100,000 1 $105 900 2 $110 1000 3 $115 1100 4 $120 1200 $54,000 $60,000 $15,000 $15,750 $13,000 $13,000 $13,000 5 $125 1300 $66,000 $72,000 $78,000 $16,538 $17,364 $18,233 $13,000 $13,000 $40,000 Place your answer (Excel) in the space below. Alternatively, do the exercise in Excel and enter the values back into the table above.
Q32 For the following organisation, calculate the undiscounted cash flow. You can do it in Excel and paste the result below. Year Unit Price Units Sold Net Sales Variable Costs Fixed Costs Depreciation PBIT Tax@40% NOPAT Adjustments Add back Depreciation CapEx Salvage value Net cash flow Cumulative cash flow 0 $100,000 1 $105 900 2 $110 1000 3 $115 1100 4 $120 1200 $54,000 $60,000 $15,000 $15,750 $13,000 $13,000 $13,000 5 $125 1300 $66,000 $72,000 $78,000 $16,538 $17,364 $18,233 $13,000 $13,000 $40,000 Place your answer (Excel) in the space below. Alternatively, do the exercise in Excel and enter the values back into the table above.
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
Related questions
Question
Aa 89.
Transcribed Image Text:Q32
For the following organisation, calculate the undiscounted cash flow. You can do it in Excel
and paste the result below.
Year
Unit Price
Units Sold
Net Sales
Variable Costs
Fixed Costs
Depreciation
PBIT
Tax@40%
NOPAT
Adjustments
Add back
Depreciation
CapEx
Salvage value
Net cash flow
Cumulative cash
flow
0
$100,000
1
$105
900
2
$110
1000
3
$115
1100
4
$120
1200
$54,000
$60,000
$15,000 $15,750
$13,000 $13,000 $13,000
5
$125
1300
$66,000
$72,000
$78,000
$16,538 $17,364 $18,233
$13,000
$13,000
$40,000
Place your answer (Excel) in the space below. Alternatively, do the exercise in Excel and
enter the values back into the table above.
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 2 steps
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, accounting and related others by exploring similar questions and additional content below.Recommended textbooks for you
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education