Tsan_Brian_Assignment2.xlsx - Initial Investment Discount Rate Revenue Revenue Std Dev Revenue Growth Std Dev Of Growth Variable Cost Ratio Std Dev Of

Tsan_Brian_Assignment2.xlsx - Initial Investment Discount...

This preview shows page 1 - 4 out of 8 pages.

Initial Investment $ 9,500 Year 0 1 Discount Rate 9.5% Revenue $ - $ 9,755.72 Revenue $ 10,800 Cost of Goods sold $ - $ 5,267.98 Revenue Std Dev. $ 850 Gross Margin $ - $ 4,487.74 Revenue Growth 6% Fixed Costs $ - $ 2,600.00 Std Dev. Of Growth 2% Depreciation $ - $ 1,900.00 Variable Cost Ratio 55% Operating Profit $ - $ (12.26) Std Dev. Of VC 3% Taxes $ - $ (3.74) Fixed Costs $ 2,600 Operating Income $ - $ (8.51) Tax Rate 28% Depreciation $ - $ 1,900.00 Std Dev. Of Tax Rate 3% Investment in PPE $ 9,500.00 $ - Cash Flow $ (9,500.00) $ 1,891.49 NPV $ (1,587.37) Monte Carlo $ (1,587.37) 1 $ (1,587.37) Mean $ (1,587.37) 2 $ (1,587.37) Standard Deviation $ 0.00 3 $ (1,587.37) Prob. of Positive NPV 0.00% 4 $ (1,587.37) Monte Carlo simulations can 5 $ (1,587.37) Accept Project? Yes, The NPV is more likely 6 $ (1,587.37) 7 $ (1,587.37) 8 $ (1,587.37) 9 $ (1,587.37) 10 $ (1,587.37) 11 $ (1,587.37) 12 $ (1,587.37) 13 $ (1,587.37) 14 $ (1,587.37) 15 $ (1,587.37) 16 $ (1,587.37) 17 $ (1,587.37) 18 $ (1,587.37) 19 $ (1,587.37) 20 $ (1,587.37) 21 $ (1,587.37) 22 $ (1,587.37) 23 $ (1,587.37) 24 $ (1,587.37) 25 $ (1,587.37) 26 $ (1,587.37) 27 $ (1,587.37) 28 $ (1,587.37) 29 $ (1,587.37) 30 $ (1,587.37) 31 $ (1,587.37) 32 $ (1,587.37) 33 $ (1,587.37) 34 $ (1,587.37) 35 $ (1,587.37) This chart isn't available in your version of Excel. Editing this shape or saving this workbook into a different chart.
Image of page 1
36 $ (1,587.37) 37 $ (1,587.37) 38 $ (1,587.37) 39 $ (1,587.37) 40 $ (1,587.37) 41 $ (1,587.37) 42 $ (1,587.37) 43 $ (1,587.37) 44 $ (1,587.37) 45 $ (1,587.37) 46 $ (1,587.37) 47 $ (1,587.37) 48 $ (1,587.37) 49 $ (1,587.37) 50 $ (1,587.37) 51 $ (1,587.37) 52 $ (1,587.37) 53 $ (1,587.37) 54 $ (1,587.37) 55 $ (1,587.37) 56 $ (1,587.37) 57 $ (1,587.37) 58 $ (1,587.37) 59 $ (1,587.37) 60 $ (1,587.37) 61 $ (1,587.37) 62 $ (1,587.37) 63 $ (1,587.37) 64 $ (1,587.37) 65 $ (1,587.37) 66 $ (1,587.37) 67 $ (1,587.37) 68 $ (1,587.37) 69 $ (1,587.37) 70 $ (1,587.37) 71 $ (1,587.37) 72 $ (1,587.37) 73 $ (1,587.37) 74 $ (1,587.37) 75 $ (1,587.37) 76 $ (1,587.37) 77 $ (1,587.37) 78 $ (1,587.37) 79 $ (1,587.37) 80 $ (1,587.37) 81 $ (1,587.37) 82 $ (1,587.37) 83 $ (1,587.37) 84 $ (1,587.37) 85 $ (1,587.37) 86 $ (1,587.37)
Image of page 2
87 $ (1,587.37) 88 $ (1,587.37) 89 $ (1,587.37) 90 $ (1,587.37) 91 $ (1,587.37) 92 $ (1,587.37) 93 $ (1,587.37) 94 $ (1,587.37)
Image of page 3
Image of page 4

You've reached the end of your free preview.

Want to read all 8 pages?

  • Spring '14
  • AdamThurgood

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern

Stuck? We have tutors online 24/7 who can help you get unstuck.
A+ icon
Ask Expert Tutors You can ask You can ask ( soon) You can ask (will expire )
Answers in as fast as 15 minutes
A+ icon
Ask Expert Tutors