Answers
SEE THE IMAGE. ANY DOUBTS, FEEL FREE TO ASK. THUMBS UP PLEASE
844 projects (Autosaved) (Autosaved) (Autosaved) - Microsoft Excel (Product Activation Failed) File Home Insert Page Layout Formulas Data Review View Add-Ins - 2x % Cut Σ AutoSum : A Calibri 11 A A = = = V Wrap Text General Ea Copy Fill 2 Paste BI U DA - SF Merge Merge & Center - Center $ % % , 4:0 .00 :.: Format Painter Conditional Format Cell Insert Delete Format Sort & Find & Formatting as Table Styles Clear Filter Select Clipboard Font Alignment Number Styles Cells Editing NU854 - fax 2 NM NN NO NP NQ NR NS NT NU NV NW NX NY NZS 837 838 CALCULATION OF CFAT 839 SALES SP UNITS TOTAL 840 NEW CLUBS 910 83000 75530000 841 EXPENSIVE CLUBS 1340 -8750 -11725000 842 CHEAP CLUBS 352 11100 3907200 843 67712200 LESS VARIABLE COSTS VC UNITS TOTAL 845 NEW CLUBS 443 83000 36769000 846 EXPENSIVE CLUBS 660 -8750 -5775000 847 CHEAP CLUBS 150 11100 1665000 848 32659000 849 850 LESS FIXED COSTS 14650000 LESS DEPRECIATION [47000000/7] 6714285.71 852 EBT 13688914.29 853 TAX 3148450.29 854 NET INCOME 10540464.00 855 ADD DEPRECIATION [47000000/7] 6714285.71 856 OPERATING CASHFLOW 17254749.71 857 i nvest, EAA MI-np-ir_ REPLACEMENTS HPR GMAM EAC MACRS NPV RELEVANT BETA LEVERED REPLACEMENT BOND OPTION TO WAIT STEIN indiffEPS EBIT LEASE STRAIGHI Rea ferences: DX15 BO! 120% D-_+ 2. 9 * ENG 25-11-2019 851
- 2x projects (Autosaved) (Autosaved) (Autosaved) - Microsoft Excel (Product Activation Failed) File Home Insert Page Layout Formulas Data Review View Add-Ins * Cut Calibri 11 A A = = = V Wrap Text General E Copy Paste BI U DA - SF Merge Merge & Center - Center $ % % , 4:0 .00 :.: Format Painter Conditional Format Cell Insert Delete Format Formatting as Table Styles Clipboard Font Alignment Number Styles Cells NU876 foc 1 NM NN NO NP NQ NR N S NT NU - NV NW 857 Σ AutoSum : A Fill Sort & Clear Filter Editing Find & Select NN NY NZ 858 YEAR CFAT CUMULATIVE CFAT 859 860 861 862 863 864 1 -50775000 (=-47000000-3775000] 17254749.71 17254749.71 17254749.71 17254749.71 17254749.71 17254749.71 21029749.71 (CFAT+ WORKING CAPITAL RECOVERY) -50775000 -33520250.29 -16265500.57 989249.14 18243998.86 35498748.57 52753498.29 73783248.00 AT 14% PV OF PV FACTOR CFAT A*B 1.0000 -50775000.00 0.8772 15135745.36 0.7695 13276969.62 0.6750 11646464.58 0.5921 10216197.00 0.5194 8961576.31 0.4556 7861031.85 0.3996 8404272.87 NPV = 24727257.59 865 7 866 867 868 869 870 871 872 873 874 875 876 877 AS CFAT ARE SAME EVERY YEAR AND WE ARE ABLE TO RECOVER AMOUNT IN 3RD YEAR PAYBACK PERIOD = 2 + CCFAT2/CFAT3 PAYBACK PERIOD = 2 + (16265500.57/17254749.71) = 2.94 YEARS ANS 1 ANS 2 NPV 24727257.59 ANS 3 IRR 28.46% EXCEL EIRR(NP861:NP868) REPLACEMENTS HPR GMAM EAC MACRS NPV RELEVANT BETA LEVERED REPLACEMENT BOND OPTION TO WAIT i nvest, EAA MI-np-ir_ ferences: DX15 Rea STEIN indiffEPS EBIT LEASE STRAIGHI BO! 120% D-_+ B * 40 ENG 12:50 A .lll + TO 25-11-2019 H .
.
Similar Solved Questions
1 answer
On December 12, 2021, Pace Electronics received $36,800 from a customer toward a cash sale of...
On December 12, 2021, Pace Electronics received $36,800 from a customer toward a cash sale of $368,000 of diodes to be completed on January 16, 2022. What journal entries should Pace record on December 12 and January 16? (If no entry is required for a transaction/event, select "No journal entry ...
1 answer
In the following reactions, which substance is oxidized? Which is the oxidizing agent? a. 2 NHO3+...
In the following reactions, which substance is oxidized? Which is the oxidizing agent? a. 2 NHO3+ SO2→H2 SO4+2 NO2 2 b. CrO3+6 HI→Cr2 O3+3 I2+3 H2 O c. 2 MnO2+NO2-+2H+→Mn2O2+NO3- d. 3 MnO2+2NH4+→3 Mn2++N2+6 H2O...
1 answer
(5 Points) You are designing eyeglasses for someone whose near point is 65 cm. What focal...
(5 Points) You are designing eyeglasses for someone whose near point is 65 cm. What focal length lens should you prescribe so that an object can be clearly seen when placed at 25 cm in front of the eye? 65 cm -18 cm 18 cm -41 cm 41 cm...
1 answer
1/2 litres of kerosene costs $1.50 What is the cost of 2.5 litres?
1/2 litres of kerosene costs $1.50 What is the cost of 2.5 litres?...
1 answer
Randomized Variables P= 1.5D MIRROR THAT WAS CONSIDER A Make A POWER OF 1.5D. What is...
Randomized Variables P= 1.5D MIRROR THAT WAS CONSIDER A Make A POWER OF 1.5D. What is the focal length, f, of the mirror, in meters? Numeric : A numeric value is expected and not an expression....
1 answer
Quierowprero Name November 18, 2019 1. Give the structure of the product(s) for the following addition...
Quierowprero Name November 18, 2019 1. Give the structure of the product(s) for the following addition reactions. Show appropriate stereochemistry if necessary to get the full credits. (5 points) YYHO 50% H2SO4 50% H20 1. BH3. THE 2. H2Oz/KOH ܂ܡܘ YY TO 2. Give the sun or anti addit...
1 answer
Question 7 0.5 pts Which one of the following statements doesn't apply to the Bohr model...
Question 7 0.5 pts Which one of the following statements doesn't apply to the Bohr model of the atom? energy levels are called orbits or orbitals energy levels can only take certain energies the energy of an orbit or orbital increases as they get further from the nucleus the Bohr model applies o...
1 answer
Problem 2: A ball is thrown from the top of a 50m building, with an initial...
Problem 2: A ball is thrown from the top of a 50m building, with an initial velocity m Vi = 80 at an angle of 0 = 25°. a) [4 points] Find the time taken to reach the ground and the range (horizontal distance) to the point of the impact. b) [7 points] Find the magnitude and direction of the veloc...
1 answer
On January 1, 2018, Nguyen Electronics leased equipment from Nevels Leasing for a four-year period ending...
On January 1, 2018, Nguyen Electronics leased equipment from Nevels Leasing for a four-year period ending December 31, 2018, at which time possession of the leased asset will revert back to Nevels. The equipment cost Nevels $825,368 and has an expected economic life of five years. Nevels expects the...
1 answer
Question 13 2.5 points Save Answer A wholmer sols wheat in a perfectly competitive market and...
Question 13 2.5 points Save Answer A wholmer sols wheat in a perfectly competitive market and hires labor in a perfectly competitive m marginal product of the fifth workers 10 bushes. What would you advise this former to do? et. The market price of what is $2 a bushel the wage rate is $10, the forme...
1 answer
Please help me complete all these questions ( Question 1-10) 1 -3) Complete the truth tables...
Please help me complete all these questions ( Question 1-10) 1 -3) Complete the truth tables below. 10 10 1 11 8) For the D Flip-Flop in Figure 1, draw the output waveform for the inputs shown. Assume Q is initially 0.Assume Q starts low. > - 9) For the D Flip-Flop in Figure 2, draw the output w...
1 answer
What are the physical processes that take place during the tensile deformation of a ductile metal?...
What are the physical processes that take place during the tensile deformation of a ductile metal? How might those processes change depending on the size of the grains?...
1 answer
How do I decide which dilluent to use and which to exclude ? I've seen an...
How do I decide which dilluent to use and which to exclude ? I've seen an example exclude 9.6 ml and do calculations for the other two. 4. A patient with a temporal bone infection receives penicillin G 500,000 units IM q6 h. How much diluent should be added? many milliliters will you adminis...
1 answer
Read the article in your notes about AFM and do some research on your own regarding...
Read the article in your notes about AFM and do some research on your own regarding this newly emerging infectious disease. Based upon your research and information describe AFM in terms of the epidemiologic triangle. Be sure to include your references for the information used .What is the agent, ho...
1 answer
An unmounted tire of wall radius 34.4 cm has a uniform tread thickness of 2.4 cm...
An unmounted tire of wall radius 34.4 cm has a uniform tread thickness of 2.4 cm and w g/cm3 (a) Find the mass of the tire. 18.16 kg (6) Find the moment of inertia of the tire if it turns around its center. 18 kg*m 2 x Tread Thickness Wall Radius Wall Radius Wall Thickness Tire Width 5. 0 43 points ...
1 answer
ICD-10-CM code and CPT code for spontaneous controlled sterile vaginal delivery performed without episiotomy
ICD-10-CM code and CPT code for spontaneous controlled sterile vaginal delivery performed without episiotomy...
1 answer
On a single set of axes, sketch a picture of the graphs of the following four...
On a single set of axes, sketch a picture of the graphs of the following four equations: y = -x + V2. y = -x - v2, y = x + V2, and y = x-V2. These equations determine lines, which in turn bound a diemand Sheped region in the plane. (a) At how many points does the line y = -x + 2 intersect the unit c...
1 answer
Hi I need help finding the ending work in process Exercise 17-8 (Part Level Submission) The...
Hi I need help finding the ending work in process Exercise 17-8 (Part Level Submission) The Blending Department of Luongo Company has the following cost and production data for the month of April Costs: Work in process, April 1 $121,000 84,700 $205,700 Direct materials: 100% complete Conversion cos...