Road Kings 2014 Year Year Year Year Year Year Year Year 0 1 3 4 6 OPERATING SUMMARY Price per bus 225,500 7,750 225,500 225,500 225,500 225,500 225,500 225,500 Units sold 7,750 7,750 1,747,625,000 1,747,625,000 1,747,625,000 1,747,625,000 1,747,625,000 1,747,625,000 7,750 7,750 7,750 7,750 Revenues 7 Labor per unit 9 Parts per unit 10 engine Detroit 11 Sales/Administration per year 12 Bus Warranty per unit 13 Engine Warranty per unit 14 Depreciation 52,000 94,000 8 52,000 94,000 20,000 250,000,000 52,000 52,000 52,000 52,000 52,000 94,000 94,000 94,000 94,000 155,000,000 94,000 155,000,000 155,000,000 250,000,000 1,100 155,000,000 155,000,000 155,000,000 250,000,000 250,000,000 1,100 1,000 250,000,000 250,000,000 250,000,000 4,776 1,100 1,100 1,100 0 6,512 1,000 1,000 1,000 1,000 1,000 360,000,000 60,000,000 300,000,000 60,000,000 120,000,000 180,000,000 240,000,000 EBIT ($000) 15 1,282,476,9001,222,476,900 1,162,476,900 1,102,476,900 1,042,476,900 982,478,000 16 Taxes @ 40% NOPAT ($000) 17 18 Add back depreciation 19 Operating Cash Flow ($000) Year Year Year Year Year Year Year 7 8 9 10 11 12 13 225,500 225,500 225,500 225,500 225,500 225,500 225,500 7,750 7,750 1,747,625,000 1,747,625,000 7,750 7,750 7,750 7,750 7,750 1,747,625,000 1,747,625,000 1,747,625,000 1,747,625,000 1,747,6 25,000 52,000 94,000 52,000 94,000 52,000 52,000 52,000 52,000 52,000 94,000 94,000 155,000,000 94,000 155,000,000 94,000 155,000,000 94,000 155,000,000 155,000,000 155,000,000 155,000,000 250,000,000 250,000,000 250,000,000 250,000,000 250,000,000 250,000,000 250,000,000 0 0 0 0 1,000 1,000 1,000 1,000 1,000 1,000 1,000 360,000,000 420,000,000 480,000,000 540,000,000 600,000,000 660,000,000 720,000,000 982,478,000 922,478,000 862,478,000 802,478,000 742,478,000 682,478,000 622,478,000
Road Kings 2014 Year Year Year Year Year Year Year Year 0 1 3 4 6 OPERATING SUMMARY Price per bus 225,500 7,750 225,500 225,500 225,500 225,500 225,500 225,500 Units sold 7,750 7,750 1,747,625,000 1,747,625,000 1,747,625,000 1,747,625,000 1,747,625,000 1,747,625,000 7,750 7,750 7,750 7,750 Revenues 7 Labor per unit 9 Parts per unit 10 engine Detroit 11 Sales/Administration per year 12 Bus Warranty per unit 13 Engine Warranty per unit 14 Depreciation 52,000 94,000 8 52,000 94,000 20,000 250,000,000 52,000 52,000 52,000 52,000 52,000 94,000 94,000 94,000 94,000 155,000,000 94,000 155,000,000 155,000,000 250,000,000 1,100 155,000,000 155,000,000 155,000,000 250,000,000 250,000,000 1,100 1,000 250,000,000 250,000,000 250,000,000 4,776 1,100 1,100 1,100 0 6,512 1,000 1,000 1,000 1,000 1,000 360,000,000 60,000,000 300,000,000 60,000,000 120,000,000 180,000,000 240,000,000 EBIT ($000) 15 1,282,476,9001,222,476,900 1,162,476,900 1,102,476,900 1,042,476,900 982,478,000 16 Taxes @ 40% NOPAT ($000) 17 18 Add back depreciation 19 Operating Cash Flow ($000) Year Year Year Year Year Year Year 7 8 9 10 11 12 13 225,500 225,500 225,500 225,500 225,500 225,500 225,500 7,750 7,750 1,747,625,000 1,747,625,000 7,750 7,750 7,750 7,750 7,750 1,747,625,000 1,747,625,000 1,747,625,000 1,747,625,000 1,747,6 25,000 52,000 94,000 52,000 94,000 52,000 52,000 52,000 52,000 52,000 94,000 94,000 155,000,000 94,000 155,000,000 94,000 155,000,000 94,000 155,000,000 155,000,000 155,000,000 155,000,000 250,000,000 250,000,000 250,000,000 250,000,000 250,000,000 250,000,000 250,000,000 0 0 0 0 1,000 1,000 1,000 1,000 1,000 1,000 1,000 360,000,000 420,000,000 480,000,000 540,000,000 600,000,000 660,000,000 720,000,000 982,478,000 922,478,000 862,478,000 802,478,000 742,478,000 682,478,000 622,478,000
Chapter5: Operating Activities: Purchases And Cash Payments
Section: Chapter Questions
Problem 3.11C
Related questions
Question
What would taxes be with a marginal rate of 40% for each year?
What would the add back
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 4 steps with 4 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.Recommended textbooks for you