Answers
*Please rate Thumbs up
fx =+M2*-0.2 G3 A B с D E н J K M N о Sales Sale [email protected] Present 10% Variable Contributio Fixed Depreciati Operating Total cash Depreciat |Та[email protected]% РАТ Year units price 1 ion cash flows flows value РBT Investment cost costs n per unit on (960,000) 1.000 628,783 0.909 628,783 0.826 628,783 0.751 628,783 0.683 628,783 0.621 2 (960,000) (960,000) 0 12,000 628,783 3 15,955 192,000 1 350 3,955 625,000 192,000 567,250 130,468 436,783 571,620 3,955 625,000 3,955 625,000 3,955 625,000 3,955 625,000 4 192,000 130,468 436,783 519,655 2 350 15,955 12,000 567,250 192,000 628,783 5 472,414 350 15,955 12,000 192,000 567,250 130,468 436,783 192,000 628,783 567,250 628,783 4 350 15,955 12,000 192,000 130,468 436,783 192,000 429,467 7 567,250 628,783 390,424 5 350 15,955 12,000 192,000 130,468 436,783 192,000 8 9 1,423,580 Base case NPV 10 Sales Sale 11 Year units price Variable Contributio Fixed [email protected] Present 10% Depreciati Operating Total cash Depreciat |Та[email protected]% cash flows Investment flows value ion РBT PAT cost costs n per unit on (960,000) 1.000 621,083 0.909 621,083 0.826 12 (960,000) (960,000) 564,620 0 128,168 429,083 3,955635,000 3,955 635,000 3,955 635,000 192,000 3,955 635,000 3,955 635,000 13 1 350 15,955 12,000 192,000 557,250 192,000 621,083 14 192,000 350 15,955 12,000 557,250 128,168 429,083 192,000 621,083 513,291 350 15,955 621,083 0.751 621,083 0.683 621,083 0.621 15 12,000 12,000 466,628 3 557,250 128,168 429,083 192,000 621,083 621,083 16 15,955 192,000 557,250 128,168 424,208 4 350 429,083 192,000 17 128,168 5 350 15,955 12,000 192,000 557,250 429,083 192,000 621,083 385,643 18 NPV with FC change 19 1,394,391 20 Sales Sale Variable Contributio Fixed Depreciat Depreciati Operating Total cash [email protected] Present 10% 21 Year units price |Та[email protected]% cash flows Investment flows value ion РBT РАT costs cost n per unit on (960,000) 1.000 1,139,235 0.909 1,139,235 0.826 1,139,235 0.751 1,139,235 0.683 1,139,235 0.621 (960,000) 1,035,668 941,516 22 (960,000) 0 5,155 562,500 5,155 562,500 192,000 1,230,175 5,155 562,500 5,155 562,500 192,000 1,230,175 282,940 5,155 562,500 23 10,800 282,940 1 385 15,955 192,000 1,230,175 947,235 192,000 1,139,235 24 10,800 10,800 2 385 15,955 282,940 282,940 947,235 192,000 1,139,235 192,000 1,230,175 25 947,235 855,924 385 15,955 192,000 1,139,235 1,139,235 1,139,235 26 4 385 15,955 10,800 947,235 192,000 778,113 192,000 1,230,175 27 282,940 707,375 5 385 15,955 10,800 947,235 192,000 28 29 Best case NPV 3,358,596
Total cash Contribution Fixed Depreciati Operating Sales Sale Variable [email protected] Present Depreciat cash flows Investment flows value Year units price |Та[email protected]% 10% РAT РBT ion cost costs per unit on (960,000) 1.000 183,010 0.909 (960,000) (960,000) 0 15,955 13,200 $ 15,955 13,200 $ 15,955 13,200$ 15,955 13,200 $ 15,955 13,200 $ (11,675) (2,685) (8,990) 1 315 2,755 687,500 192,000 192,000 183,010 166,373 183,010 0.826 183,010 0.751 151,248 192,000 (11,675) (2,685) (8,990) 192,000 2 315 2,755 687,500 183,010 2,755 (11,675) (2,685) (8,990) 3 315 687,500 192,000 192,000 183,010 137,498 183,010 0.683 183,010 0.621 2,755 (11,675) (2,685) (8,990) 192,000 4 315 687,500 192,000 183,010 124,998 192,000 (11,675) (2,685) (8,990) 113,635 5 315 2,755 687,500 192,000 183,010 (266,247) Worst case NPV NPV best $3,358,596.02 -$266,247.17 NPV worst NPV base $ 1,423,580.38 NPV falls by -$2.92
.
Similar Solved Questions
1 answer
1. Discuss an ethical situation you have been faced with in the past. What did you...
1. Discuss an ethical situation you have been faced with in the past. What did you do? What could have done to adhere to higher ethical standards? Please make sure you provide a detailed example. 2. Do you think its ethical for a company to close a manufacturing facility in Canada and re-open it in ...
1 answer
I need help with problem #3, please and thank you! Problem #2 (25 points) - The...
I need help with problem #3, please and thank you! Problem #2 (25 points) - The True Hanging String Shape After solving for ye(2) for the scenario in Problem #1, show that the mag- nitude of the tension in the string is given by the expression T(X) = To cosh (Como) where To = Tmin is the minimum...
1 answer
Given the following answer the questions below: a) the metal that is the cathode is ________...
Given the following answer the questions below: a) the metal that is the cathode is ________ and the metal that is the anodes _______ b) reduction takes place at the Ag or Cu electrode (circle one) c) Oxidation takes place at the Ag or Cu electrode (circle one) d) Identify the salt bridge on the cel...
1 answer
A 2300-2 resistor and a 1.2-uF capacitor are connected in series across a generator (60.0 Hz,...
A 2300-2 resistor and a 1.2-uF capacitor are connected in series across a generator (60.0 Hz, 120 V rms). Determine the average power delivered to the circuit. 4.514 Additional Materials Section 23.3...
2 answers
How do you find #S_n# for the geometric series #a_1=4#, r=0.5, n=8?
How do you find #S_n# for the geometric series #a_1=4#, r=0.5, n=8?...
1 answer
Question 47 (2 points) Which of the following would commonly appear as a component (an item)...
Question 47 (2 points) Which of the following would commonly appear as a component (an item) of OTHER COMPREHENSIVE INCOME Accrued vacation pay Changes in the market value of inventory Changes in the currency translation amounts related to foreign subsidiaries The unrealized gain or loss on trading ...
1 answer
I need help on these 3 questions please b. There are four isomeric alkyl bromides derived...
I need help on these 3 questions please b. There are four isomeric alkyl bromides derived from the two dit (above) with the formula C.H.Br. draw a structural formula for an To The two different butane isomers la for all four compounds. 3. Draw a structural formula for all the isomers of hexane, C...
1 answer
The circuit shown in the figure below contains three resistors (R1, R2, and R3) and three...
The circuit shown in the figure below contains three resistors (R1, R2, and R3) and three batteries (VA, VB, and VC). The resistor values are: R1=2 Ohms, R2=R3=4 Ohms, and the battery voltages are VA=25 V, VB=15 V, and VC=20 V. When the circuit is connected, what will be the power dissipated by R1?...
1 answer
Sulfur trioxide is made from the reaction of sulfur dioxide and oxygen
Sulfur trioxide is made from the reaction of sulfur dioxide and oxygen. how many grams of SO3 can be made from the reaction of 1.91g SO2 with 1.29g O2? 2 SO2(g) + O2(g)---> 2SO3(g) a) 2.39g b) 3.20g c) 3.23g d) 4.77g e) 6.46g How would i solve this problem?? Im thinking i would use the simples...
1 answer
E. 0.40 37. In a study of the effects of college student employment on academic performance,...
E. 0.40 37. In a study of the effects of college student employment on academic performance, the researchers analyzed the GPAs of a random sample of 55 students who were employed denoted Emp) and a random sample of students who were not employed (denoted NotEmp). In the question, μEmp denotes the...
1 answer
PLEASE HELP FAST AND ALL IN ACCOUNTING. I WILL RATE 5 STARS. Ancestry Furniture Company manufactures...
PLEASE HELP FAST AND ALL IN ACCOUNTING. I WILL RATE 5 STARS. Ancestry Furniture Company manufactures and sells oak tables and chairs. Price and cost data for the furniture follow: (Click the icon to view the price and cost data.) Ancestry Furniture has three sales representatives: Albert, Buck, and ...
1 answer
MA 485-585 PROBABILITY THEORY FINAL TEST APRIL. 23. 2019 7 7 Let X be an exponential random varia...
MA 485-585 PROBABILITY THEORY FINAL TEST APRIL. 23. 2019 7 7 Let X be an exponential random variable with parameter λ Find the probability distribution and density functions of the variable Y MA 485-585 PROBABILITY THEORY FINAL TEST APRIL. 23. 2019 7 7 Let X be an exponential random variable...
1 answer
Could you help me with this textbook question. A brief explanation would help. 1.) Carbon atoms...
Could you help me with this textbook question. A brief explanation would help. 1.) Carbon atoms generally form four covalent bonds with other atoms. a.) Could you explain the statement above, referring to the valence electrons of a carbon atom. b.) Could you explain how a carbon atom may bond to onl...
1 answer
Problem 15-3 (Algo) Lease amortization schedule (LO15-2] On January 1, 2021, Majestic Mantles leased a lathe...
Problem 15-3 (Algo) Lease amortization schedule (LO15-2] On January 1, 2021, Majestic Mantles leased a lathe from Equipment Leasing under a finance lease. Lease payments are made annually. Title does not transfer to the lessee and there is no purchase option or guarantee of a residual value by Majes...
1 answer
A solution that contains #"13.2 g"# of solute in #"250 g"# of #"CCl"_4# freezes at #-33^@ "C"#. What is the FW of the solute? #T_f^"*"# of #"CCl"_4# is #-22.8^@ "C"# and its #K_f = -29.8^@ "C/m"#.
A solution that contains #"13.2 g"# of solute in #"250 g"# of #"CCl"_4# freezes at #-33^@ "C"#. What is the FW of the solute? #T_f^"*"# of #"CCl"_4# is #-22.8^@ "C"# and its #K_f = -29.8^@ "C/m"#....
1 answer
Suppose that your customer places a larger order than they usually would. Unknown to you, they...
Suppose that your customer places a larger order than they usually would. Unknown to you, they have simply changed their safety stock levels and orders will go back to normal after this round of orders. After our discussions about Bullwhip effect, the best response would be to: A.) Increase our safe...