Economics Homework Help

Oakton Community College Sneaker Cash Flow Statement Spreadsheet

 

Produce a detailed free cash flow statement for the Sneaker 13 project and calculate the NPV, IRR, and Payback period for the project. Use this excel table for your calculations and make any necessary adjustments.

Template for Project Analysis

Year

0 1 2 3 4 5 6 7

Total sales

Reduction in sales due to Cannibalization

Cost of sales

Reduction in cost of sales due to Cannibalization

SG&A expenses

Advertising & promotion expenses

R&D Expenses

Opportunity costs

Depreciation

EBIT

Taxes

NOPAT

Depreciation

Capital expenditures

ΔNWC

Adjustments for Salvage/Liquidation values

Adjustments for Disposal Costs

Free Cash Flow