{[ promptMessage ]}

Bookmark it

{[ promptMessage ]}

c9-hw - $236,017.69 $236,017.69 NI $479,187.42 $479,187.42...

Info icon This preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
1 0 1 2 3 4 5 6 7 8 9 Investment $(953,000.00) Units $111,000.00 $111,000.00 $111,000.00 $111,000.00 $111,000.00 $111,000.00 $111,000.00 $111,000.00 $111,000.00 Price $37.00 $37.00 $37.00 $37.00 $37.00 $37.00 $37.00 $37.00 $37.00 Sales $4,107,000.00 $4,107,000.00 $4,107,000.00 $4,107,000.00 $4,107,000.00 $4,107,000.00 $4,107,000.00 $4,107,000.00 $4,107,000.00 Variable cost/ unit $21.00 $21.00 $21.00 $21.00 $21.00 $21.00 $21.00 $21.00 $21.00 Variable cost $2,331,000.00 $2,331,000.00 $2,331,000.00 $2,331,000.00 $2,331,000.00 $2,331,000.00 $2,331,000.00 $2,331,000.00 $2,331,000.00 Fixed costs $954,906.00 $954,906.00 $954,906.00 $954,906.00 $954,906.00 $954,906.00 $954,906.00 $954,906.00 $954,906.00 Depreciation $105,888.89 $105,888.89 $105,888.89 $105,888.89 $105,888.89 $105,888.89 $105,888.89 $105,888.89 $105,888.89 EBIT $715,205.11 $715,205.11 $715,205.11 $715,205.11 $715,205.11 $715,205.11 $715,205.11 $715,205.11 $715,205.11 Tax $236,017.69 $236,017.69 $236,017.69 $236,017.69 $236,017.69 $236,017.69 $236,017.69
Image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: $236,017.69 $236,017.69 NI $479,187.42 $479,187.42 $479,187.42 $479,187.42 $479,187.42 $479,187.42 $479,187.42 $479,187.42 $479,187.42 CF $585,076.31 $585,076.31 $585,076.31 $585,076.31 $585,076.31 $585,076.31 $585,076.31 $585,076.31 $585,076.31 Best CF $655,285.47 $655,285.47 $655,285.47 $655,285.47 $655,285.47 $655,285.47 $655,285.47 $655,285.47 $655,285.47 Worst CF $514,867.16 $514,867.16 $514,867.16 $514,867.16 $514,867.16 $514,867.16 $514,867.16 $514,867.16 $514,867.16 Best NCF $(953,000.00) $655,285.47 $655,285.47 $655,285.47 $655,285.47 $655,285.47 $655,285.47 $655,285.47 $655,285.47 $655,285.47 Worst NCF $(953,000.00) $514,867.16 $514,867.16 $514,867.16 $514,867.16 $514,867.16 $514,867.16 $514,867.16 $514,867.16 $514,867.16 Best NPV $2,288,285.60 Worst NPV $1,593,724.40 4 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15-1540000 360000 360000 360000 360000 360000 360000 360000 360000 360000 360000 360000 360000 360000 360000 360000 NPV $671,180.4747...
View Full Document

{[ snackBarMessage ]}

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