50.1K

Verified Solution

Link Copied!

> Question 9 5 pts In the base case scenario, the Hola-Kola cumulative cash flow in Year 5 is (Please round to the nearest peso) Question 10 5 pts In the base case scenario, the profitability index of the Hola-Kola investment is (Please round to 2 decimal places) Question 11 5 pts In the base case scenario, the NPV of the Hola-kola investment is 4 GIV MacBook Air . 890 al DU DO 20 13 :8 F4 FS FO # $ & * 8 2 3 4 6 N 7 8 9 le Edit View History BOORTS chegg.com LENA CHUA BOOTH HOLA-KOLA- THE CAPITAL BUDGETING DEC Quit Module 4: Quiz TELLULIC Dividends Retained Earnings 20,000 7.056 20.000 24,419 20.000 30.145 Appendix 2. Bebida Sal-Balance Sheet as of December 31 (thousands of pesos) Auct 2002 2010 Cash 12,023 3.1% 36,090 8.996 Accounts Receivable 61,600 15.7% 75.253 18.6% Inventory 32,592 8.3% 45,016 11.1% Deepaid Expenses 11.792 1.091 20.660 5.14 Current Assets 118,007 30.1% 177,019 43.8% 2011 53.020 14.0% 78,913 20.8% 60,044 15.8% 15.UZ 405 207,093 54.5% Gross foued assets Accum depreciation Net fixed sets 439.230 112.09 165.066 42.16 274.184 452.020 111.7% 221.00 55.596 227530 56.296 463,122 122.0% 290.175 76.54 172.647 5.54 Total Assets 292.191 100.0% 104.519 100.0% 379 74 100.0% Libilities & Net Worth Accounts Payable Accrued aspete Short-term debe Current Liabilities 2002 34.509 8.8% 15,083 3.8% 70.520 18.096 120,112 30.6 2010 43.765 10.8% 19,087 4.796 29 15.76 126,281 31.296 2011 48,035 12.6% 20,493 5.456 22.900 91.428 24.196 Lang term debe Equity 45.023 11.5% 227,056 57.99 26.793 251.175 6.6N 62.2 6,693 1.89 281.619 74.28 Laine Nach 392.191 100.00 104.549 100.0% 3797 100.0% Show transcribed image text tv A MacBook Air 80 999 > Question 9 5 pts In the base case scenario, the Hola-Kola cumulative cash flow in Year 5 is (Please round to the nearest peso) Question 10 5 pts In the base case scenario, the profitability index of the Hola-Kola investment is (Please round to 2 decimal places) Question 11 5 pts In the base case scenario, the NPV of the Hola-kola investment is 4 GIV MacBook Air . 890 al DU DO 20 13 :8 F4 FS FO # $ & * 8 2 3 4 6 N 7 8 9 le Edit View History BOORTS chegg.com LENA CHUA BOOTH HOLA-KOLA- THE CAPITAL BUDGETING DEC Quit Module 4: Quiz TELLULIC Dividends Retained Earnings 20,000 7.056 20.000 24,419 20.000 30.145 Appendix 2. Bebida Sal-Balance Sheet as of December 31 (thousands of pesos) Auct 2002 2010 Cash 12,023 3.1% 36,090 8.996 Accounts Receivable 61,600 15.7% 75.253 18.6% Inventory 32,592 8.3% 45,016 11.1% Deepaid Expenses 11.792 1.091 20.660 5.14 Current Assets 118,007 30.1% 177,019 43.8% 2011 53.020 14.0% 78,913 20.8% 60,044 15.8% 15.UZ 405 207,093 54.5% Gross foued assets Accum depreciation Net fixed sets 439.230 112.09 165.066 42.16 274.184 452.020 111.7% 221.00 55.596 227530 56.296 463,122 122.0% 290.175 76.54 172.647 5.54 Total Assets 292.191 100.0% 104.519 100.0% 379 74 100.0% Libilities & Net Worth Accounts Payable Accrued aspete Short-term debe Current Liabilities 2002 34.509 8.8% 15,083 3.8% 70.520 18.096 120,112 30.6 2010 43.765 10.8% 19,087 4.796 29 15.76 126,281 31.296 2011 48,035 12.6% 20,493 5.456 22.900 91.428 24.196 Lang term debe Equity 45.023 11.5% 227,056 57.99 26.793 251.175 6.6N 62.2 6,693 1.89 281.619 74.28 Laine Nach 392.191 100.00 104.549 100.0% 3797 100.0% Show transcribed image text tv A MacBook Air 80 999

Answer & Explanation Solved by verified expert

See Answer