{"id":78494,"date":"2021-12-01T13:29:55","date_gmt":"2021-12-01T13:29:55","guid":{"rendered":"https:\/\/papersspot.com\/blog\/2021\/12\/01\/unit-4-individual-project-instructors-feedback-hello-glenda-thank-you-for-your\/"},"modified":"2021-12-01T13:29:55","modified_gmt":"2021-12-01T13:29:55","slug":"unit-4-individual-project-instructors-feedback-hello-glenda-thank-you-for-your","status":"publish","type":"post","link":"https:\/\/papersspot.com\/blog\/2021\/12\/01\/unit-4-individual-project-instructors-feedback-hello-glenda-thank-you-for-your\/","title":{"rendered":"Unit 4 Individual Project-Instructors Feedback Hello Glenda, || Thank you for your"},"content":{"rendered":"<p>Unit 4 Individual Project-Instructors Feedback<\/p>\n<p> Hello Glenda,\u00a0\u00a0 || Thank you for your work effort with your Individual Project, P4IP. | Task Type: Excel Spreadsheet. Points Possible: 100 |<\/p>\n<p> \u00a0<\/p>\n<p> | Task requirements: 25\/25<\/p>\n<p> | Demonstration and application of knowledge: 55\/75<\/p>\n<p> \u00a0<\/p>\n<p> | Strengths and Opportunities for Improvement:<\/p>\n<p> | The cash flow comes to $9,875,000.00 for years 1-4 and $14,875,000.00 for year 5 with NWC recovery (depreciation). This has thrown off your NPV and IRR solutions. <\/p>\n<p> The following is a summary of cash flows. The Operating Income is a sum of the first four items. Net income is the Operating Income minus taxes. The total cash flow for the first year is net income plus depreciation.<\/p>\n<p> \u00a0<\/p>\n<p> Revenue \u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 \u00a0\u00a0\u00a0\u00a0\u00a0 $25,000,000.00<br \/> COS\u00a0\u00a0\u00a0\u00a0 \u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 $(10,000,000.00)<br \/> Depreciation\u00a0\u00a0\u00a0 \u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 \u00a0\u00a0 $(5,000,000.00)<br \/> SG&amp;A\u00a0\u00a0\u00a0 \u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 \u00a0\u00a0\u00a0\u00a0\u00a0 $(2,500,000.00)<br \/> Operating Inc\u00a0\u00a0 \u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 \u00a0\u00a0 $7,500,000.00<br \/> Taxes\u00a0\u00a0 \u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 \u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 $(2,625,000.00)<br \/> Net Income\u00a0\u00a0\u00a0\u00a0\u00a0 \u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 \u00a0\u00a0\u00a0 $4,875,000.00<br \/> Add: Depreciation\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0$5,000,000.00<br \/> Add: Recovery NWC\u00a0 IN LAST YEAR ONLY<br \/> Total Cash Flow\u00a0 \u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 $9,875,000.00\u00a0 (YEAR 1-4)<\/p>\n<p> NWC recovery \u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0\u00a0 $5,000,000 added to $9,875,000.00 = $14,875,000.00 cash flow in year 5<\/p>\n<p> \u00a0<\/p>\n<p> | Cash Flows (pro forma income statement) calculated: 26\/30 <\/p>\n<p> | NPV (10,538,625.96): 28\/35 <\/p>\n<p> | IRR (22.19%): 26\/35<\/p>\n","protected":false},"excerpt":{"rendered":"<p>Unit 4 Individual Project-Instructors Feedback Hello Glenda,\u00a0\u00a0 || Thank you for your work effort with your Individual Project, P4IP. | Task Type: Excel Spreadsheet. Points Possible: 100 | \u00a0 | Task requirements: 25\/25 | Demonstration and application of knowledge: 55\/75 \u00a0 | Strengths and Opportunities for Improvement: | The cash flow comes to $9,875,000.00 for [&hellip;]<\/p>\n","protected":false},"author":1,"featured_media":0,"comment_status":"closed","ping_status":"closed","sticky":false,"template":"","format":"standard","meta":{"footnotes":""},"categories":[1],"tags":[10],"class_list":["post-78494","post","type-post","status-publish","format-standard","hentry","category-research-paper-writing","tag-writing"],"_links":{"self":[{"href":"https:\/\/papersspot.com\/blog\/wp-json\/wp\/v2\/posts\/78494","targetHints":{"allow":["GET"]}}],"collection":[{"href":"https:\/\/papersspot.com\/blog\/wp-json\/wp\/v2\/posts"}],"about":[{"href":"https:\/\/papersspot.com\/blog\/wp-json\/wp\/v2\/types\/post"}],"author":[{"embeddable":true,"href":"https:\/\/papersspot.com\/blog\/wp-json\/wp\/v2\/users\/1"}],"replies":[{"embeddable":true,"href":"https:\/\/papersspot.com\/blog\/wp-json\/wp\/v2\/comments?post=78494"}],"version-history":[{"count":0,"href":"https:\/\/papersspot.com\/blog\/wp-json\/wp\/v2\/posts\/78494\/revisions"}],"wp:attachment":[{"href":"https:\/\/papersspot.com\/blog\/wp-json\/wp\/v2\/media?parent=78494"}],"wp:term":[{"taxonomy":"category","embeddable":true,"href":"https:\/\/papersspot.com\/blog\/wp-json\/wp\/v2\/categories?post=78494"},{"taxonomy":"post_tag","embeddable":true,"href":"https:\/\/papersspot.com\/blog\/wp-json\/wp\/v2\/tags?post=78494"}],"curies":[{"name":"wp","href":"https:\/\/api.w.org\/{rel}","templated":true}]}}