AutoSave Off File Get Data B3 11 12 13 14 15 16 17 18 Enter A...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
AutoSave Off File Get Data B3 11 12 13 14 15 16 17 18 Enter A Le From Web A 1 2 Rate 3 7.00% 4 8.00% 5 9.00% 6 10.00% 7 11.00% 8 12.00% 9 13.00% 10 $1.20 $1.00 $0.80 Home From Text/CSV $0.60 HC Insert From Table/Range Get & Transform Data X B NPV Draw Page Layout Recent Sources Existing Connections fxx C Project 2-Capital Budgeting Excel. UPDATED version 3 Formulas Data Review View Help 1,2 Model & Calculation of NPV Accessibility: Investigate Type here to search Queries & Connections Properties Edit Links Queries & Connections Refresh All D E NPV at Cost of Capital Tryout % Year 3 3 NPV at various values O 6: Stocks + a Currencies Data Types Search (Alt+Q) F Year 1 Year 2 Year 4 Year 5 $2,253,064.71 $ 65,327.10 $269,934.49 $ 621,512.36 $1,224,017.73 $ 64,722.22 $264,958.85 $ 604,407.48 $1,179,309.50 $2,150,670.00 $ 64,128.44 $260,119.52 $587,924.56 $1,136,624.01 $2,053,809.06 $ 63,545.45 $ 255,411.57 $572,035.58 $1,095,852.44 $1,962,136.10 $ 62,972.97 $ 250,830.29 $556,714.03 $1,056,892.71 $1,875,329.82 $ 62,410.71 $246,371.17 $541,934.79 $1,019,649.07 $1,793,091.45 $ 61,858.41 $242,029.92 $ 527,674.09 $ 984,031.60 $1,715,143.01 NPV and Cost of capital ALZA Sort IN N 99+ Filter Sort & Filter G Clear Reapply Advanced Osagie, Gift Osamagbe OG Text to Columns H R 8.2 Data Tools We're starting the add-ins runtime, just a moment... DA W HH2 MO What-If Forecast Analysis Sheet I off a... Forecast B " J F Comments DA Outline 0 ENG x Share Flow Automation K 12:54 PM 11/17/2022 V 100% AutoSave Off H File Home Insert From Text/CSV From Web Get Data From Table/Range L20 1 2 Price per unit 3 No of units of hotdogs 4 Total Sale of hotdog 5 Drinks 6 Other food sales Get & Transform Data 7 8 Total Sales (Gross sales) 9 10 Cost of Raw materials: X 23 Depreciation 24 Earnings before tax 25 26 Tax @ 35% 27 4 11 Hotdogs 12 Total Raw material for the hotdogs 13 Drinks 14 Other food supplies 15 Nonfood supplies 16 17 Total Cost of goods sold 18 19 Gross Profit 20 21 Kitchen and service staff 22 License and rent costs Ready AH A Years Draw Page Layout Recent Sources Existing Connections Accessibility: Investigate Project 2-Capital Budgeting Excel. UPDATED version 3 Formulas Data Review View Help Queries & Connections Properties Edit Links Queries & Connections fx Type here to search Refresh All B 0.00 1 0.00 0.00 0.00 S 0.00 0.00 1.00 5.00 109500.00 547500.00 100000.00 155000.00 802500.00 O 2.00 219000.00 38400.00 58900.00 50200.00 366500.00 1,2 Model & Calculation of NPV 3 NPV at various values 436000.00 200000.00 150000.00 40000.00 46000.00 16100.00 F: Im Stocks 1240500.00 D E 2.00 3.00 7.50 11.25 131400.00 157680.00 985500.00 1773900.00 100000.00 100000.00 155000.00 155000.00 2.20 289080.00 38400.00 58900.00 50200.00 436580.00 803920.00 200000.00 150000.00 40000.00 413920.00 144872.00 a Currencies Data Types 2028900.00 2.42 381585.60 38400.00 58900.00 50200.00 529085.60 1499814.40 200000.00 150000.00 40000.00 1109814.40 Search (Alt+Q) 388435.04 AJ ZA Sort EN N F 4.00 16.88 189216.00 3193020.00 100000.00 155000.00 2.66 503692.99 38400.00 58900.00 50200.00 651192.99 3448020.00 6002436.00 200000.00 150000.00 Filter 99+ Sort & Filter 842389.45 G 5.00 25.31 227059.20 5747436.00 100000.00 155000.00 2796827.01 5190061.25 2.93 664874.75 38400.00 58900.00 50200.00 812374.75 40000.00 40000.00 2406827.01 4800061.25 200000.00 150000.00 1680021.44 Clear Reapply Advanced H Osagie, Gift Osamagbe OG R 8. Text to Columns E Data Tools J We're starting the add-ins runtime, just a moment... K A off a... What-If Forecast Analysis Sheet WA Forecast L " M Comments O DA Outline N ENG Share Flow Automation 0 x 12:54 PM 11/17/2022 V + 67% AutoSave Off H File Home Insert From Text/CSV From Web Get Data From Table/Range L20 Get & Transform Data E X A 1 Years 12 Total Raw material for the hotdogs 13 Drinks 14 Other food supplies 15 Nonfood supplies 16 17 Total Cost of goods sold 18 19 Gross Profit 20 21 Kitchen and service staff 22 License and rent costs 23 Depreciation 24 Earnings before tax 25 26 Tax @ 35% 27 28 Net Income 29 30 Plus: Depreciation 31 Purchase of retail kiosk 32 33 Free Cash Flow Ready AH 34 35 Cost of capital @ 10% 36 PV of CFs 37 NPV(Sum of all PVs) Draw Page Layout Recent Sources Existing Connections fx 1,2 Model & Calculation of NPV Accessibility: Investigate Type here to search Project 2-Capital Budgeting Excel. UPDATED version 3 Formulas Data Review View Help Queries & Connections Properties Edit Links Queries & Connections Refresh All B 0.00 0.00 0.00 0.00 0.00 0.00 500000.00 -500000.00 1.00 1.00 219000.00 38400.00 58900.00 50200.00 366500.00 O 436000.00 200000.00 150000.00 40000.00 46000.00 16100.00 29900.00 40000.00 69900.00 0.91 63545.45 -500000.00 3,448,981.15 3 NPV at various values F: D 2.00 289080.00 38400.00 58900.00 50200.00 Stocks 436580.00 200000.00 150000.00 40000.00 413920.00 144872.00 269048.00 40000.00 309048.00 0.83 255411.57 a Currencies Data Types E 3.00 381585.60 38400.00 58900.00 50200.00 529085.60 803920.00 1499814.40 2796827.01 200000.00 150000.00 40000.00 1109814.40 388435.04 721379.36 40000.00 Search (Alt+Q) 761379.36 0.75 572035.58 AJ ZA EN N F 4.00 503692.99 38400.00 58900.00 50200.00 651192.99 200000.00 150000.00 Sort Filter 842389.45 1564437.56 40000.00 99+ 1604437.56 40000.00 40000.00 2406827.01 4800061.25 0.68 1095852.44 Sort & Filter G 5.00 664874.75 38400.00 58900.00 50200.00 812374.75 5190061.25 200000.00 150000.00 1680021.44 3120039.81 40000.00 3160039.81 0.62 1962136.10 Clear Reapply Advanced H Osagie, Gift Osamagbe OG R 8. Text to Columns E Data Tools J We're starting the add-ins runtime, just a moment... K A off a... What-If Forecast Analysis Sheet WA Forecast L B " M Comments O DA Outline N ENG Share Flow Automation 0 x 12:54 PM 11/17/2022 V + 67% AutoSave Off File Get Data B3 11 12 13 14 15 16 17 18 Enter A Le From Web A 1 2 Rate 3 7.00% 4 8.00% 5 9.00% 6 10.00% 7 11.00% 8 12.00% 9 13.00% 10 $1.20 $1.00 $0.80 Home From Text/CSV $0.60 HC Insert From Table/Range Get & Transform Data X B NPV Draw Page Layout Recent Sources Existing Connections fxx C Project 2-Capital Budgeting Excel. UPDATED version 3 Formulas Data Review View Help 1,2 Model & Calculation of NPV Accessibility: Investigate Type here to search Queries & Connections Properties Edit Links Queries & Connections Refresh All D E NPV at Cost of Capital Tryout % Year 3 3 NPV at various values O 6: Stocks + a Currencies Data Types Search (Alt+Q) F Year 1 Year 2 Year 4 Year 5 $2,253,064.71 $ 65,327.10 $269,934.49 $ 621,512.36 $1,224,017.73 $ 64,722.22 $264,958.85 $ 604,407.48 $1,179,309.50 $2,150,670.00 $ 64,128.44 $260,119.52 $587,924.56 $1,136,624.01 $2,053,809.06 $ 63,545.45 $ 255,411.57 $572,035.58 $1,095,852.44 $1,962,136.10 $ 62,972.97 $ 250,830.29 $556,714.03 $1,056,892.71 $1,875,329.82 $ 62,410.71 $246,371.17 $541,934.79 $1,019,649.07 $1,793,091.45 $ 61,858.41 $242,029.92 $ 527,674.09 $ 984,031.60 $1,715,143.01 NPV and Cost of capital ALZA Sort IN N 99+ Filter Sort & Filter G Clear Reapply Advanced Osagie, Gift Osamagbe OG Text to Columns H R 8.2 Data Tools We're starting the add-ins runtime, just a moment... DA W HH2 MO What-If Forecast Analysis Sheet I off a... Forecast B " J F Comments DA Outline 0 ENG x Share Flow Automation K 12:54 PM 11/17/2022 V 100% AutoSave Off H File Home Insert From Text/CSV From Web Get Data From Table/Range L20 1 2 Price per unit 3 No of units of hotdogs 4 Total Sale of hotdog 5 Drinks 6 Other food sales Get & Transform Data 7 8 Total Sales (Gross sales) 9 10 Cost of Raw materials: X 23 Depreciation 24 Earnings before tax 25 26 Tax @ 35% 27 4 11 Hotdogs 12 Total Raw material for the hotdogs 13 Drinks 14 Other food supplies 15 Nonfood supplies 16 17 Total Cost of goods sold 18 19 Gross Profit 20 21 Kitchen and service staff 22 License and rent costs Ready AH A Years Draw Page Layout Recent Sources Existing Connections Accessibility: Investigate Project 2-Capital Budgeting Excel. UPDATED version 3 Formulas Data Review View Help Queries & Connections Properties Edit Links Queries & Connections fx Type here to search Refresh All B 0.00 1 0.00 0.00 0.00 S 0.00 0.00 1.00 5.00 109500.00 547500.00 100000.00 155000.00 802500.00 O 2.00 219000.00 38400.00 58900.00 50200.00 366500.00 1,2 Model & Calculation of NPV 3 NPV at various values 436000.00 200000.00 150000.00 40000.00 46000.00 16100.00 F: Im Stocks 1240500.00 D E 2.00 3.00 7.50 11.25 131400.00 157680.00 985500.00 1773900.00 100000.00 100000.00 155000.00 155000.00 2.20 289080.00 38400.00 58900.00 50200.00 436580.00 803920.00 200000.00 150000.00 40000.00 413920.00 144872.00 a Currencies Data Types 2028900.00 2.42 381585.60 38400.00 58900.00 50200.00 529085.60 1499814.40 200000.00 150000.00 40000.00 1109814.40 Search (Alt+Q) 388435.04 AJ ZA Sort EN N F 4.00 16.88 189216.00 3193020.00 100000.00 155000.00 2.66 503692.99 38400.00 58900.00 50200.00 651192.99 3448020.00 6002436.00 200000.00 150000.00 Filter 99+ Sort & Filter 842389.45 G 5.00 25.31 227059.20 5747436.00 100000.00 155000.00 2796827.01 5190061.25 2.93 664874.75 38400.00 58900.00 50200.00 812374.75 40000.00 40000.00 2406827.01 4800061.25 200000.00 150000.00 1680021.44 Clear Reapply Advanced H Osagie, Gift Osamagbe OG R 8. Text to Columns E Data Tools J We're starting the add-ins runtime, just a moment... K A off a... What-If Forecast Analysis Sheet WA Forecast L " M Comments O DA Outline N ENG Share Flow Automation 0 x 12:54 PM 11/17/2022 V + 67% AutoSave Off H File Home Insert From Text/CSV From Web Get Data From Table/Range L20 Get & Transform Data E X A 1 Years 12 Total Raw material for the hotdogs 13 Drinks 14 Other food supplies 15 Nonfood supplies 16 17 Total Cost of goods sold 18 19 Gross Profit 20 21 Kitchen and service staff 22 License and rent costs 23 Depreciation 24 Earnings before tax 25 26 Tax @ 35% 27 28 Net Income 29 30 Plus: Depreciation 31 Purchase of retail kiosk 32 33 Free Cash Flow Ready AH 34 35 Cost of capital @ 10% 36 PV of CFs 37 NPV(Sum of all PVs) Draw Page Layout Recent Sources Existing Connections fx 1,2 Model & Calculation of NPV Accessibility: Investigate Type here to search Project 2-Capital Budgeting Excel. UPDATED version 3 Formulas Data Review View Help Queries & Connections Properties Edit Links Queries & Connections Refresh All B 0.00 0.00 0.00 0.00 0.00 0.00 500000.00 -500000.00 1.00 1.00 219000.00 38400.00 58900.00 50200.00 366500.00 O 436000.00 200000.00 150000.00 40000.00 46000.00 16100.00 29900.00 40000.00 69900.00 0.91 63545.45 -500000.00 3,448,981.15 3 NPV at various values F: D 2.00 289080.00 38400.00 58900.00 50200.00 Stocks 436580.00 200000.00 150000.00 40000.00 413920.00 144872.00 269048.00 40000.00 309048.00 0.83 255411.57 a Currencies Data Types E 3.00 381585.60 38400.00 58900.00 50200.00 529085.60 803920.00 1499814.40 2796827.01 200000.00 150000.00 40000.00 1109814.40 388435.04 721379.36 40000.00 Search (Alt+Q) 761379.36 0.75 572035.58 AJ ZA EN N F 4.00 503692.99 38400.00 58900.00 50200.00 651192.99 200000.00 150000.00 Sort Filter 842389.45 1564437.56 40000.00 99+ 1604437.56 40000.00 40000.00 2406827.01 4800061.25 0.68 1095852.44 Sort & Filter G 5.00 664874.75 38400.00 58900.00 50200.00 812374.75 5190061.25 200000.00 150000.00 1680021.44 3120039.81 40000.00 3160039.81 0.62 1962136.10 Clear Reapply Advanced H Osagie, Gift Osamagbe OG R 8. Text to Columns E Data Tools J We're starting the add-ins runtime, just a moment... K A off a... What-If Forecast Analysis Sheet WA Forecast L B " M Comments O DA Outline N ENG Share Flow Automation 0 x 12:54 PM 11/17/2022 V + 67%
Expert Answer:
Related Book For
Posted Date:
Students also viewed these finance questions
-
What are two important limitations of the Heckscher- Ohlin theory?
-
The financial statements of Simon Co. include the following items (amounts in thousands): Required: a. Calculate the net cash flow provided by operations for Simon Co. for the year ended December 31,...
-
Angela sold her personal auto in 2022 for $8,000. She purchased the car for $26,000 in 2015. She has long-term capital gains of $4,000 from the sale of stock in 2022. What is Angelas net recognized...
-
Hulus Hybrids has the following information for the years ending January 31 2010 and 2009: Requirements 1. Compute the rate of inventory turnover for Hulus Hybrids for the years ended January 31,...
-
Martial Arts R Us (MARU) needs a database. MARU is a martial arts school with hundreds of students. It is necessary to keep track of all the different classes that are being offered, who is assigned...
-
Given a class singlyLinkedList, which of the following C++ statement defines a pointer to a singlyLinkedList object? a) singlyLinkedList SLL; b) singlyLinkedList &sLL; c) singlyLinkedList *sLL; d)...
-
One-dimensional steady-state conduction, with no internal heat generation, occurs across a plane wall having a constant thermal conductivity of 30 W/m K. The material is 30 cm thick. For each case...
-
CH3 H;C H;C, and H. H H3 H3C H3 H. Select one: a. different molecular formulas b. constitutional isomers O C. stereoisomers d. identical
-
1. A company had the following accounts and balances on December 31, 2023: Accounts Receivable $ 6,000 Accounts Payable 4,000 Salaries Payable 1,500 Short-term note payable 8,000 Discount on...
-
5 7 points Clonex Labs, Incorporated, uses the FIFO method of process costing. The following data are available for one department for October: Work in process, October 1 Work in process, October 31...
-
Crane Trading Company uses a periodic inventory system and has a beginning inventory as of April 1 of 270 tents. This consists of 270 tents purchased in February at a cost of $450 each. During April,...
-
Using the equation: 3x + 2y = 9, answer the following questions: a. Is this equation Linear? (Linear or Non-linear). b. Is this equation a Function? (Function or Not a Function) c. Rewrite the...
-
Discuss the nature of the American Revolution, and the Five Conditions that fostered the American Revolution.? Describe the general course of the American revolution war also include references
-
Jillian works at a financial institution. She is also enrolled in an MBA degree program and receives a 50% tuition reimbursement. Jillian pays for the remainder of her tuition. Is Jillian entitled to...
-
Explain how two samples can have the same mean but different standard deviations. Draw a bar graph that shows the two samples, their means an standard deviations as error bars. T S
-
Select the approximate p-value for each of the following test results: a. p > .05 b. p < .05 c. p < .01 d. p < .001 1. One-tailed test, lower tail critical; df = 18; t = -1.857 2. Two-tailed test; df...
-
To calculate grades in her statistics course, Professor Clark converted the raw scores on all four exams to z scores. Each students final course grade was then based on his or her highest z score....
-
The ANOVA summary table for the Exercise 3 data is presented below. Refer to this information and to the Exercise 3 information to answer the questions. Evaluate statistical significance with alpha...
-
For the spring-mass system shown in the given Fig.27, the frequency of oscillations of the block along the axis of the spring is (a) \(\frac{1}{2 \pi} \sqrt{\frac{k_{1}-k_{2}}{m}}\) (b) \(\frac{1}{2...
-
Match List I with List II and select the answer using the codes given below the Lists. List I A. Helical gears B. Herringbone gears C. Worm gears D. Hypoid Gears List II 1. Non-interchangeable 2....
-
A fixed gear having 200 teeth is in mesh with another gear having 50 teeth. The two gears are connected by an arm. The number of turns made by the smaller gear for one revolution of arm about the...
Study smarter with the SolutionInn App