Problems: Complete each problem as directed. Each problem is worth the amount of points shown. Show...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Problems: Complete each problem as directed. Each problem is worth the amount of points shown. Show all work Problem 1 15 points Frozen Catfish Fillet Project Inputs Cost of Land Cost of Buildings & Equipme Annual Depreciation Life of Project (Years) Terminal Value of Land Terminal Value of Buildings First Year Catfish Sales (lbs) Price per Pound Unit sales Growth Rate Variable Costs as % of Sale Fixed Costs Tax Rate WACC Initial Outlay Sales Variable Costs Fixed Costs Taxable Cash Flows Taxes Year 0 Depreciation Tax Benefit Annual After-Tax Cash Flows Terminal Cash Flow Total Annual Cash Flows Net Present Value 250,000 400,000 40,000 5 350,000 200,000 200,000 2.50 8% 60% 80,000 35% 10% Annual Cash Flows for Frozen Catfish Fillet Project Year 1 Year 2 Year 3 (650,000) (650,000) $95,533.22 500,000 300,000 80,000 120,000 42,000 14,000 92,000 92,000 540,000 324,000 80,000 136,000 47,600 14,000 102,400 102,400 583,200 349,920 80,000 153,280 53,648 14,000 113,632 113,632 Year 4 Year 5 629,856 680,244 377,914 408,147 80,000 80,000 171,942 192,098 60,180 67,234 14,000 14,000 125,763 138,864 515,000 125,763 653,864 Create a Monte Carlo Simulation with the following input variables: Price Per Pound First Year Catfish Sales Normal Distribution with a mean of $2.50 and a standard deviation of $0.75 Triangular with a minimum of 180,000, most likely of 200,000 and a maximum of 270,000 Std Deviation put answers here Mean = Kurtosis = Problems: Complete each problem as directed. Each problem is worth the amount of points shown. Show all work Problem 1 15 points Frozen Catfish Fillet Project Inputs Cost of Land Cost of Buildings & Equipme Annual Depreciation Life of Project (Years) Terminal Value of Land Terminal Value of Buildings First Year Catfish Sales (lbs) Price per Pound Unit sales Growth Rate Variable Costs as % of Sale Fixed Costs Tax Rate WACC Initial Outlay Sales Variable Costs Fixed Costs Taxable Cash Flows Taxes Year 0 Depreciation Tax Benefit Annual After-Tax Cash Flows Terminal Cash Flow Total Annual Cash Flows Net Present Value 250,000 400,000 40,000 5 350,000 200,000 200,000 2.50 8% 60% 80,000 35% 10% Annual Cash Flows for Frozen Catfish Fillet Project Year 1 Year 2 Year 3 (650,000) (650,000) $95,533.22 500,000 300,000 80,000 120,000 42,000 14,000 92,000 92,000 540,000 324,000 80,000 136,000 47,600 14,000 102,400 102,400 583,200 349,920 80,000 153,280 53,648 14,000 113,632 113,632 Year 4 Year 5 629,856 680,244 377,914 408,147 80,000 80,000 171,942 192,098 60,180 67,234 14,000 14,000 125,763 138,864 515,000 125,763 653,864 Create a Monte Carlo Simulation with the following input variables: Price Per Pound First Year Catfish Sales Normal Distribution with a mean of $2.50 and a standard deviation of $0.75 Triangular with a minimum of 180,000, most likely of 200,000 and a maximum of 270,000 Std Deviation put answers here Mean = Kurtosis =
Expert Answer:
Answer rating: 100% (QA)
To create a Monte Carlo Simulation we will generate multiple scenarios by sampling from the distribu... View the full answer
Related Book For
Income Tax Fundamentals 2013
ISBN: 9781285586618
31st Edition
Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill
Posted Date:
Students also viewed these finance questions
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-5. Ivan's grandfather died and left a portfolio of municipal bonds. In 2012, they pay Ivan...
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Consider the generalized externality problem. Assume the damage and cost functions are given by: (a) Determine the non-regulated level of E if the polluter has the right to pollute. (b) Determine the...
-
Four actions are to be performed in a definite order. There are three possibilities for the first action; corresponding to each of these possibilities are four possibilities for the second action;...
-
The graph of f(t) is in Figure 5.33. Which of the following four numbers could be an estimate of 1 0 f(t)dt accurate to two decimal places? Explain your choice. I. 98.35 II. 71.84 III. 100.12 IV....
-
In the past five years, there have been significant innovations in technology such as smartphones and tablets. Technology companies rely on intellectual property (IP) rights, such as patents,...
-
Effect of alternative transfer-pricing methods on division operating income. (CMA, adapted) Ajax Corporation has two divisions. The Mining Division makes toldine, which is then transferred to the...
-
Find the two unknown sides in this triangle. Keep 4 significant digits. x+3.10m -240m-x 5.21m
-
There is an ongoing debate about the roles of quantitative and qualitative inputs in demand estimation and forecasting. Those in the qualitative camp argue that statistical analysis can only go so...
-
How is this journal entry entered: A3 Mar 31 The amortization of intangible assets for the three months of 202x was completed?
-
Suppose you warm up 460 grams of water (about half a liter, or about a pint) on a stove, and while this is happening, you also stir the water with a beater, doing 5 10 4 J of work on the water....
-
Carla Vista Bakeries recently purchased equipment at a cost of $780,500. Management expects the equipment to generate cash flows of $233,250 in each of the next four years. The cost of capital is 13...
-
Levine Company is a manufacturer of very inexpensive cell phones and television sets. The company uses recycled parts and a highly structured manufacturing process to keep costs low so that it can...
-
Kayla took a 4-year auto-loan of $20,000. Assume the interest rate is 8 percent per year and the loan agreement calls for fixed principal payment per year. What is the interest payment in year 2?
-
Michael's, Inc. just paid this morning an annual dividend of $2.60. Simultaneously, the company announced that future dividends will be increasing by 5.60 percent per year. If you require an annual...
-
Coretta Kirkman is the sole proprietor of an unincorporated business that sells security related products to both retail customers and to building contractors. The business began operations on...
-
Prairie Outfitters, Inc., a retailer, accepts paymnent through credit cards. During August, credit card sales amounted to $12,000. The processor charges a 3% fee. Assuming that the credit card...
-
Sally hires a maid to work in her home for $250 per month. The maid is 25 years old and not related to Sally. During 2012, the maid worked 10 months for Sally. a. What is the amount of Social...
-
How much of each of the following prizes or awards is taxable? a. Cheline received a $50,000 gift bag at the Oscars in 2012. b. Jon received a gold watch worth $350 for 25 years of service to his...
-
Ray and Maria Gomez have been married 3 years. They live at 1610 Quince Ave., McAllen, TX 78701. Ray works for Palm Oil Corporation and Maria works for the City of McAllen. Maria's Social Security...
-
Write a program in \(\mathrm{R}\) that generates a sample \(X_{1}, \ldots, X_{n}\) from a specified distribution \(F\), computes the empirical distribution function of \(X_{1}, \ldots, X_{n}\),...
-
Let \(\left\{X_{n}ight\}_{n=1}^{\infty}\) be a sequence of random variables such that \(X_{n}\) has a UNI\(\operatorname{FORM}\left\{0, n^{-1}, 2 n^{-2}, \ldots, 1ight\}\) distribution for all \(n...
-
Write a program in \(\mathrm{R}\) that generates a sample from a population with distribution function \[F(x)= \begin{cases}0 & x
Study smarter with the SolutionInn App