70.2K
Verified Solution
Link Copied!
Find the ARR?
Cash Flows Unit price Unit sales Revenues Fixed operating costs Variable operating costs Total operating costs Depreciation Net cannibalization effects Before tax income Taxes Net income Plus depreciation Net operating cash flow Salvage value SV tax Recovery of NWC Termination CF Project NCF Decision Measures NPV IRR MIRR. ARRA Payback Year 700,000 1,456,000.00 1,514, 240.00 1,574,809.60 1,637,801.98 190,000.00 190,000.00 190,000.00 190,000.00 910, 350 928, 557 892,500 947, 128 1,082,500.00 1,100,350.00 1,118,557.00 1,137,128.14 265,650 362,250 120 750 56,350 45,000 45,000 45,000 45,000 6,640.00 290,502.60 399,323. 84 116, 201 159, 730 3,984.00 174,301.56 239,594 31 362, 250 265,650 120,750 303, 360.00 366,234.00 295,051.56 s 295, 944.31 $87,500 35,000 30,000 82500 303, 360.00 366,234.00 295,051.56 378,444.31 835000 cumulative Cash Flows: $178,337 835000 21.56 531,640) (165,406) 129,646 17.553 508, 090 2.56 years
Answer & Explanation
Solved by verified expert
