Welcome

Anti Essays offers essay examples to help students with their essay writing.

Sign Up

Business Essay

Open Document

Below is an essay on "Business" from Anti Essays, your source for research papers, essays, and term paper examples.

WORLD WIDE PULP

Adjustment for Inflation 2.0% (Begins w/ year 2010)

2007 2008 2009 2010 2011 2012 2013
Investment: 0 1 2 3 4 5 6
Capital Outlay (16) (2)
Net Working Capital (10% Sales) (0.40) (1.00) (1.00) (1.00) (1.00) (1.00)
Total Investment (16) (2.40) (1.00) (1.00) (1.00) (1.00) (1.00)
Investment Recovery :
    Equipment Salvage 1.08
    Net Working Capital (full recovery) 5.40

Earnings before Interest and Taxes (EBIT):
Sales Revenue 4.00 10.00 10.00 10.00 10.00 10.00

Cost of Good Sold (75% Sales) (3.00) (7.50) (7.50) (7.50) (7.50) (7.50)
SG&A (5% Sales) (0.20) (0.50) (0.50) (0.50) (0.50) (0.50)
Operating Savings 2 3.50 3.50 3.50 3.50 3.50
Depreciation ($18,000/6) (3) (3) (3) (3) (3) (3)
Total Costs & Expenses (4.20) (7.50) (7.50) (7.50) (7.50) (7.50)

  EBIT (16) (0.20) 2.50 2.50 2.50 2.50 2.50
- Taxes (40%) (0.08) 1.00 1.00 1.00 1.00 1.00
  NOPAT (0.12) 1.50 1.50 1.50 1.50 1.50
+ Depreciation 3 3 3 3 3 3
- Investment (16) (2.40) (1.00) (1.00) (1.00) (1.00) (1.00)
= Free Cash Flow (16) 0.48 3.50 3.50 3.50 3.50 3.50 9.65%

NPV ($3.059380)
Payback 5 yrs 220 profit
IRR 3.0% = IRR





WORLD WIDE PULP   w/5% Sensitivity

Adjustment for Inflation 2.0% (Begins w/ year 2010)

2007 2008 2009 2010 2011 2012 2013
Investment: 0 1 2 3 4 5 6
5% Over-run Capital Outlay (16,800) (2,100)
Net Working Capital (10% Sales) (380) (570) (19) (19) (20) (20)
Total Investment (16,800) (2,480) (570) (19) (19) (20) (20)
Investment Recovery :
    Equipment Salvage 1,134.0
    Net Working Capital (full recovery) 1,028

Earnings before Interest and Taxes (EBIT):
5% Less Sales...

Show More


Citations

MLA Citation

"Business". Anti Essays. 16 Dec. 2018

<http://teachingsail.com/free-essays/Business-410406.html>

APA Citation

Business. Anti Essays. Retrieved December 16, 2018, from the World Wide Web: http://teachingsail.com/free-essays/Business-410406.html


1×06 Mombie Dearest | Franchot Tone | Mass effect cz. 1