Question

1 Approved Answer

Posted on Jul 14, 2024

Scaneria Analysis (bacalare Manager Scenario analisis sed to determine the range of possible comes for a project. Tilly, the bonecasebest for me, and work pesmit)

Scaneria Analysis (bacalare Manager Scenario analisis sed to determine the range of possible comes for a project. Tilly, the bonecasebest for me, and work pesmit) ce values are Marketer Price per unit Variable costs per unit Feed costs perver $ 2.000.000 $ 1.000.000 $1.000.000 Pest Expected of her 5.000 10.000 2014 los Optimit 20.000 won Pee ital Proiect site versk we courage fed cont per engine $ 1.500.000 5 15 215 $ 13.BO 2.000.000 2.200.000 $ 1.2003 1.000.000 $ NOO 52.000.000.000 51.000.000 510.000.000 $1.000 1.000 1.000.00! with ese value, we need to calculate the base case, best and worst cane NPV and its it, we want to call the NPV and I with the best projections Base Case Income Stament Isa Variable costs Feed costs Depreciacion EBIT Net Income 100 INI Scenario Analysis Auto- Scenario analysis awed to determine the range of persible outcomes for a project. Typically, the base case. best foot and worst permistic care Expected Pessimistic Optimistic Unit sales 5 Price per unit 5 2.000.000 $ 1.000.000 5 2.200,000 Variable costs per unit $ 1.000.000 $ 1.200.000 $ MOO 000 Fixed costs perver 51,340.000.000 $2.000.000.000 $ 1.740.000,00 initial cost Project life ivare Required return Taxat $1.500.000.000 $ 1.200.000.000 5 1,000,000,000 5 15 15 20N 21 215 with these values, we need to calculate the che, best.com, wnd worst case NPV and Res. First, we want to collate the NPV and with the care precione Rose Cose come Statement Variable costs Faedo Depreciation EBIT Tanes 1 Net Income JOO Sensity Analysis in contrast to senario anality analysis halda all variables except one. This wows us to see how thanges in one variable affects the NPV alapject.in Feed costs NPV 5 5 3 191.000.000 110 DO DOO 1491 000.000 1.591.000.000 1.691.000.000 1 71 000 000 1891.000.000 191.000.000 2.051.000.000 2.191.000.000 37.221.000 5 5 Graphic De relations between Fed casts and NPV on this The Pride Terhat we Of course, in our sensitivity analysis, we could be interested in how the NPV changes when two Input variables change.Price and quantity sold are two variables that would $ 1,700,000 $ 1,800,000 $ Price per Unit 1.900,000 $ 2.000.000 2.100.000 2,200,000 $ 2.300.000 Units Sold 2.750 2.800 2.850 2.900 2.950 3.000 3.050 3.300 3.150 3.250 3.350 Break-Even Analysis In looking at break-even analysis, we can start with revenues, costs, and NPVs under different sales assumptions, which will be: Break-Even Point Using Accounting Numbers 1,000 3.000 10,000 ma Annual sales Revenues Variable costs Fixed costs Depreciation EST Takes Net Income wwbie 20-10 LO LE-10 1.4.10 1.2.10 1410 1.09 09 48.00 2609 didel T OOF 2006 30000 NPV Scaneria Analysis (bacalare Manager Scenario analisis sed to determine the range of possible comes for a project. Tilly, the bonecasebest for me, and work pesmit) ce values are Marketer Price per unit Variable costs per unit Feed costs perver $ 2.000.000 $ 1.000.000 $1.000.000 Pest Expected of her 5.000 10.000 2014 los Optimit 20.000 won Pee ital Proiect site versk we courage fed cont per engine $ 1.500.000 5 15 215 $ 13.BO 2.000.000 2.200.000 $ 1.2003 1.000.000 $ NOO 52.000.000.000 51.000.000 510.000.000 $1.000 1.000 1.000.00! with ese value, we need to calculate the base case, best and worst cane NPV and its it, we want to call the NPV and I with the best projections Base Case Income Stament Isa Variable costs Feed costs Depreciacion EBIT Net Income 100 INI Scenario Analysis Auto- Scenario analysis awed to determine the range of persible outcomes for a project. Typically, the base case. best foot and worst permistic care Expected Pessimistic Optimistic Unit sales 5 Price per unit 5 2.000.000 $ 1.000.000 5 2.200,000 Variable costs per unit $ 1.000.000 $ 1.200.000 $ MOO 000 Fixed costs perver 51,340.000.000 $2.000.000.000 $ 1.740.000,00 initial cost Project life ivare Required return Taxat $1.500.000.000 $ 1.200.000.000 5 1,000,000,000 5 15 15 20N 21 215 with these values, we need to calculate the che, best.com, wnd worst case NPV and Res. First, we want to collate the NPV and with the care precione Rose Cose come Statement Variable costs Faedo Depreciation EBIT Tanes 1 Net Income JOO Sensity Analysis in contrast to senario anality analysis halda all variables except one. This wows us to see how thanges in one variable affects the NPV alapject.in Feed costs NPV 5 5 3 191.000.000 110 DO DOO 1491 000.000 1.591.000.000 1.691.000.000 1 71 000 000 1891.000.000 191.000.000 2.051.000.000 2.191.000.000 37.221.000 5 5 Graphic De relations between Fed casts and NPV on this The Pride Terhat we Of course, in our sensitivity analysis, we could be interested in how the NPV changes when two Input variables change.Price and quantity sold are two variables that would $ 1,700,000 $ 1,800,000 $ Price per Unit 1.900,000 $ 2.000.000 2.100.000 2,200,000 $ 2.300.000 Units Sold 2.750 2.800 2.850 2.900 2.950 3.000 3.050 3.300 3.150 3.250 3.350 Break-Even Analysis In looking at break-even analysis, we can start with revenues, costs, and NPVs under different sales assumptions, which will be: Break-Even Point Using Accounting Numbers 1,000 3.000 10,000 ma Annual sales Revenues Variable costs Fixed costs Depreciation EST Takes Net Income wwbie 20-10 LO LE-10 1.4.10 1.2.10 1410 1.09 09 48.00 2609 didel T OOF 2006 30000 NPV