Question: Stakeholders' Payouts: Plot 1. 12% Stakeholders' Payouts: Plot 2. 20% Distribution to Impact Funds Distribution to Impact Funds $1,400.000.00 $1.200,000.00 $1 200 000.00 $1,000.000.00 $1,000,000.00

Stakeholders' Payouts: Plot 1. 12% Stakeholders' Payouts: Plot 2. 20% Distribution to Impact Funds Distribution to Impact Funds $1,400.000.00 $1.200,000.00 $1 200 000.00 $1,000.000.00 $1,000,000.00 $Ana.060.00 $800,000.00 5600 000.00 $600,000.00 $400,000.00 $400,000.00 $200.060.00 $700,000.00 5- Totals Commercial Totals funds impact Investors Franchise Fee Impact funds commercial... Impact Investors Franchise Fees Impa OWACC max . WACC mid-point . WACC min WACC max . WACC mid-point . WACC min Scenario 1 Stakeholders' Payouts: Scenario 1 Stakeholders' Payouts: Plot 1. 12% Distribution to Impact Plot 2. 20% Distribution to Impact Funds Funds $5,000,000.00 $1,200,000.00 $4,000,000.00 $1,000.040.00 $3,000,000,00 5800,000,00 $2,000,000,00 5600,000.00 $1,000,000.00 5400,010.00 $200 0o.on Totals Impact. commercial Totals Impact. Franchise Fees Commercial.. Franchise Fees Impact funds Impact WACC max . WACC mid-point . WACC min OWACC max . WACC mid-point _WACC min Scenario 2 Stakeholders' Payouts: Scenario 2 Stakeholders' Payouts: Plot 1. 12% Distribution to Impact Plot 2. 20% Distribution to Impact Funds Funds 53,000,000 00 52.500,000.00 $1.200,000.00 $2.000 000.00 $1,000,000.00 $1,500,000.00 SanDon.no $1,000 000 00 $400,0.00 $500,000.00 $200,000,00 5- Totals impact.. Commercial. Totals impact Franchise Fees Impact funds Commercial. Franchise Fees Impact funds OWACC max - WACC mid-point . WACC min OWACC max - WACC mid-point . WACC minScenario 9 Stakeholders' Payouts: Scenario 9 Stakeholders' Payouts: Plot 1. 12% Distribution to Impact Plot 2. 20% Distribution to Impact Funds Funds $200,000.00 $1.200,000.00 $100,000.00 $1,000,000100 $800.00010D $600,000.00 $(100,000.00) $400,000 00 $200,000.00 $(200,000.00) Tot Impad pact Commercial. Franchise Fees Commercial.. Imp nchise Fees npact fund Impact WACC max OWACC mid-point . WACC min WACC max OWACC mid-paint . WACC min Scenario 10 Stakeholders' Payouts: Scenario 10 Stakeholders' Payouts: Plot 1. 12% Distribution to Impact Plot 2. 20% Distribution to Impact Funds Funds $200,000.00 $1.200,000.00 $100,000.00 $1,000,000100 S- $800.000100 5(100,000.00) $600,000.00 $400,000 00 $(200,000.00) $200,000100 S(300,000.00) S- You mercial Impad ands pact Tota Franchise Fees act fo Commercial.. Imp nchise Fees mpact fund Con Impa WAOC max OWACC mid-point . WACC min WACC max OWACC mid-point . WACC minScenario 6 Stakeholders' Payouts: Scenario 6 Stakeholders' Payouts: Plot 1. 12% Distribution to Impact Plot 2. 20% Distribution to Impact Funds Funds $200,000.00 $1,200,000.00 $150,000.00 $1,000.000.00 $800.000100 $100,000.00 $600.000.00 $50,000.00 $400,000 00 $200.000 00 Totals orcial. Impad Totals und's Impact Comme Franchise Fees Impact funds Commer Franchise Fees Impact WADC max OWACC mid-point . WACC min OWACC max OWACC mid-point . WACC min Scenario 7 Stakeholders' Payouts: Scenario 7 Stakeholders' Payouts: Plot 1. 12% Distribution to Impact Plot 2. 20% Distribution to Impact Funds Funds $200,000 00 $150,000100 $1,200,000.00 $1 000 000.00 $100,000100 $800,000100 550,000.00 $600,000.00 $ 400,000 00 $150,000100) $200,000.00 5(100,000. 00) Totals ommercial Impact unds Totals Impact.. funds Franchise Fees Commercial Franchise Fees Impact Imp WACC max OWACC mid-point . WACC min OWACC max OWACC mid-point . WACC min Scenario 8 Stakeholders' Payouts: Scenario 8 Stakeholders' Payouts: Plot 1. 12% Distribution to Impact Plot 2. 20% Distribution to Impact Funds Funds $200,000.DO $1,200,000.00 $100,000.00 $1,000,000.00 $800,000100 $600,000.00 5(100,000.00) $400,000 00 $200,000.00 $(200,000.00) Totals Impact Commercial Totals und's act funds Impact Franchise Fees Commercial Franchise Fees Impact f WADC max OWACC mid-point . WACC min WACC max OWACC mid-point . WACC minScenario 3 Stakeholders' Payouts: Scenario 3 Stakeholders' Payouts: Plot 1. 12% Distribution to Impact Plot 2. 20% Distribution to Impact Funds Funds $2,000,000.00 $1.200,000.00 $1,500,000.00 $1,000,000.00 $1,000,000.00 $500,000.00 $400,010.00 $200,000,00 S- Totals Impact Totals Impact Commercial.. Comm Franchise Fees impact funds Franchise Fees pact fun WACC max WACC mid-point . WACC min WACC max - WACC mid-point . WACC min Scenario 4 Stakeholders' Payouts: Scenario 4 Stakeholders' Payouts: Plot 1. 12% Distribution to Impact Plot 2. 20% Distribution to Impact Funds Funds $1,200,000.00 $1,000,000.00 $1,200,000.00 $1,000.400.40 5800 000.00 $600,000.00 5400,000.00 $400.000.00 5200,000,00 $700.060.00 S- Totals Totals Impact.. ands Commercial. Franchise Fees impact funds Commercial.. Franchise Fees Impact f WACC max OWACC mid-point . WACC min OWACC max OWACC mid-point . WACC min Scenario 5 Stakeholders' Payouts: Scenario 5 Stakeholders' Payouts: Plot 1. 12% Distribution to Impact Plot 2. 20% Distribution to Impact Funds Funds $500,000.00 $1.200,000.00 $400,000.00 $1,000,000.00 $300,000.00 5200,000.00 $100,000.00 5400 010.00 $200,000,00 5- 5- Tota Imp Total Impact Franchise Fees mpact fun commercial.. Comm Franchise Fees Impact f WADC max OWACC mid-point . WACC min OWACC max - WACC mid-point I WACC min

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Students Have Also Explored These Related Mathematics Questions!

business law For the year ended 30 June 2012, the audit team included a manager, two supervisors, two qualified seniors and three trainees. This audit, which lasted approximately five weeks, was very...

Hi, Can you take a look at the attached material and let me know if you can help me with it and show all your work. The question is in the JPG file and you will need the Excel workbook and Word doc...

Question 4. (3 marks) Paul invested an amount for five years in a volatile business venture. He earned 40% on his investment during the first year, lost 35% during the second year, eamed 10% during...

Here is some sample data that is already in a stem-and-leaf plot: 1 12 2 1 3 136 4 1 2678 5 102459 6 1 07 78 Key: 3|1 is 31 Find the following, up to 3 decimal places where necessary. a. Median b....

The description of the assignment Short Writing Assignment 2: Quantitative Immigration Data Analysis Please submit answers to the questions below in the PDF file that results from printing your...

Save and Submit 1. QUESTION 1 Which of the following items must be included in a Project Charter? A. Names of all of the team members who will work on the project. B. The impact of business cycles on...

Project: The Cafeteria at Fanshwe College South Campus that has recently opened. Instructions Identify a project at Fanshawe College that is either underway, completed or proposed. The project could...

Upvote will be given for your useful help! Question 1 (12 marks) Denise has just set up an investment plan that would fulfill her life-long dream of buying a brand "T" EV coming out in exactly 2...

Q1. Prepare Quartly Cash Budget for Q1, Q2, Q3, and Q4 ending December 31, 2021. ALMA.com is an e-commerce service for teenagers' video games, television programs, and other material, intended to be...

FIT5057 PROJECT PLANNING Writing Guide for Assignment 2 and 3 Part 1 : of your project plan deals with introducing the project, project office highlights and three knowledge areas that relate to...

Changes to project scope are common. When scope changes, it is likely that the project costs also change. Explain the processes to use when a project change request is submitted. The description must...

It is often thought that one of the problems with big banks is that CEO has perverse incentive: heads I win, tail you use. That is, there is an incentive to take excessive risks because there is high...

Maria takes out a 3 0 - year mortgage for $ 2 0 2 , 7 6 9 at an annual interest rate of 3 . 6 % . How much does she still owe when there is 1 year left on the loan?

Part 1: file:///C:/Users/Betty/Downloads/March%202023_Acute%20symptomatic%20seizures.pdf SCHOLARLY ARTICLE PROVIDED ABOVE Your instructor will provide you with a scholarly article. The article will...