Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Assumptions Optimistic Realistic Pessimistic Units 5,000 4,500 4,000 Sales Price $95.00 $90.00 $85.00 Variable Costs $60.00 $64.00 $68.00 Depreciation $10,000 $10,000 $10,000 Fixed Costs $25,000
| Assumptions | Optimistic | Realistic | Pessimistic |
| Units | 5,000 | 4,500 | 4,000 |
| Sales Price | $95.00 | $90.00 | $85.00 |
| Variable Costs | $60.00 | $64.00 | $68.00 |
| Depreciation | $10,000 | $10,000 | $10,000 |
| Fixed Costs | $25,000 | $25,000 | $25,000 |
| Tax Rate | 25.00% | 25.00% | 25.00% |
| Variable Costs | |||||||
| Sales | |||||||
| Variable Costs | |||||||
| Gross Profit | |||||||
| Depreciation | |||||||
| Fixed Costs | |||||||
| EBIT | |||||||
| Interest Expense | |||||||
| Taxable Income | |||||||
| Taxes | |||||||
| Net Income | |||||||
| Periods | 0 | 1 | 2 | 3 | 4 | 5 | NPV |
| Cash Flows | -$200,000 | ||||||
| Required Return | 12.00% |
|
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started
Crypto Spotlight Series Binance Coin
Authors: Nott U.r. Keys
1st Edition
979-8853049529
