Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

data: (35 pts total) After making sure that the cash-flow models for all scenarios are correct according to the solution provided for Homework-2, use the

image text in transcribed
data:
image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
(35 pts total) After making sure that the cash-flow models for all scenarios are correct according to the solution provided for Homework-2, use the NCF After Tax (Column \#14) with an i* of 8% per year to: (a) Construct the NPV profile using 5% increments (0%,5%,8%(i),10%,15%,20%,25%,,100% etc.) for all scenarios and show them on the same plot by indicating important points (10 pts) (b) Construct the cumulative NPV diagram for all scenarios on the same plot and indicate maximum capital at risk and discounted payback point (10 pts) (c) Calculate the following for all scenarios (9 pts): - Net present value - Rate of return - Discounted profitability index (DPI) (d) Discuss the results by comparing all scenarios and recommend the one that seems to be best scenario (6 pts). After making sure that the cash-flow models for all scenarios are correct according to the solution provided for Homework-2, use the NCF After Tax (Column #14 ) with an i* of 8% per year to; (a) Construct the NPV profile using 5% increments (0%,5%,8%(i),10%,15%,20%,25%,,100% etc.) for all scenarios and show them on the same plot by indicating important points (b) Construct the cumulative NPV diagram for all scenarios on the same plot and indicate maximum capital at risk and discounted payback point (c) Calculate the following for all scenarios - Net present value - Rate of return - Discounted profitability index (DPI) Sample Calculation for Depreciation: For Scenario-1, Year-1: Sum-of-the-years digits: i=1nm=1+2+3+4+5+6+7+8+9+10=55 Tangible investment (C)=$2,000,000, Salvage (S)=$0 (CS)=$2,000,000$0=$2,000,000 Depreciation allowance (n=10,m=1) : D=i=1nmnm+1(CS)=55101+1($2,000,000)=$363,636 Sample Calculation for Depletion: For Scenario-1, Year-1: Net Revenue after Depr. and Expenses: $6,436,364 Therefore, depletion allowance cannot exceed 50% of $6,436,364=$3,218,182 Based on Percentage Depletion of 20%,20% of total revenues of $7,000,000,$1,400,000 is allowed. Since this amount is less than $3,218,182, the allowance would be $1,400,000 (35 pts total) After making sure that the cash-flow models for all scenarios are correct according to the solution provided for Homework-2, use the NCF After Tax (Column \#14) with an i* of 8% per year to: (a) Construct the NPV profile using 5% increments (0%,5%,8%(i),10%,15%,20%,25%,,100% etc.) for all scenarios and show them on the same plot by indicating important points (10 pts) (b) Construct the cumulative NPV diagram for all scenarios on the same plot and indicate maximum capital at risk and discounted payback point (10 pts) (c) Calculate the following for all scenarios (9 pts): - Net present value - Rate of return - Discounted profitability index (DPI) (d) Discuss the results by comparing all scenarios and recommend the one that seems to be best scenario (6 pts). After making sure that the cash-flow models for all scenarios are correct according to the solution provided for Homework-2, use the NCF After Tax (Column #14 ) with an i* of 8% per year to; (a) Construct the NPV profile using 5% increments (0%,5%,8%(i),10%,15%,20%,25%,,100% etc.) for all scenarios and show them on the same plot by indicating important points (b) Construct the cumulative NPV diagram for all scenarios on the same plot and indicate maximum capital at risk and discounted payback point (c) Calculate the following for all scenarios - Net present value - Rate of return - Discounted profitability index (DPI) Sample Calculation for Depreciation: For Scenario-1, Year-1: Sum-of-the-years digits: i=1nm=1+2+3+4+5+6+7+8+9+10=55 Tangible investment (C)=$2,000,000, Salvage (S)=$0 (CS)=$2,000,000$0=$2,000,000 Depreciation allowance (n=10,m=1) : D=i=1nmnm+1(CS)=55101+1($2,000,000)=$363,636 Sample Calculation for Depletion: For Scenario-1, Year-1: Net Revenue after Depr. and Expenses: $6,436,364 Therefore, depletion allowance cannot exceed 50% of $6,436,364=$3,218,182 Based on Percentage Depletion of 20%,20% of total revenues of $7,000,000,$1,400,000 is allowed. Since this amount is less than $3,218,182, the allowance would be $1,400,000

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Managerial Accounting

Authors: Ray Garrison, Eric Noreen and Peter Brewer

14th edition

978-007811100, 78111005, 978-0078111006

More Books

Students also viewed these Accounting questions