Homework Help is Here – Start Your Trial Now!
Business
Finance
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

Essentials Of Investments
Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
See similar textbooks
icon
Related questions
Question

What would taxes be with a marginal rate of 40% for each year?

What would the add back depreciation for each year be with straight line depreciaiton of $720 million over 12 years?

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)
Transcribed Image Text: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
Transcribed Image Text: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
Expert Solution
steps

Step by step

Solved in 4 steps with 4 images

SEE SOLUTIONCheck out a sample Q&A here
Blurred answer
Knowledge Booster
Effect Of Interest Rate
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
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education
SEE MORE TEXTBOOKS