Loading...

Messages

Proposals

Stuck in your homework and missing deadline? Get urgent help in $10/Page with 24 hours deadline

Get Urgent Writing Help In Your Essays, Assignments, Homeworks, Dissertation, Thesis Or Coursework & Achieve A+ Grades.

Privacy Guaranteed - 100% Plagiarism Free Writing - Free Turnitin Report - Professional And Experienced Writers - 24/7 Online Support

Conch republic electronics case

18/12/2020 Client: saad24vbs Deadline: 3 days

CHAPTER 9 CONCH REPUBLIC ELECTRONICS This is an in-depth capital budgeting problem. The initial cash outlay at Time 0 is simply the cost of


the new equipment, $34,500,000. The sales each year are simply the quantity sold times the price, and the variable costs are the quantity sold times the variable cost per unit. The pro forma income statement and cash flow will be:


Sales Year 1 Year 2 Year 3 Year 4 Year 5 Sales $31,040,000 $51,410,000 $42,195,000 $37,830,000 $26,190,000 VC 13,120,000 21,730,000 17,835,000 15,990,000 11,070,000 Fixed costs 5,100,000 5,100,000 5,100,000 5,100,000 5,100,000 Depreciation 4,930,050 8,449,050 6,034,050 4,309,050 3,080,850 EBT $7,889,950 $16,130,950 $13,225,950 $12,430,950 $6,939,150 Tax 2,761,483 5,645,833 4,629,083 4,350,833 2,428,703 NI $5,128,468 $10,485,118 $8,596,868 $8,080,118 $4,510,448 + Depreciation 4,930,050 8,449,050 6,034,050 4,309,050 3,080,850 OCF $10,058,518 $18,934,168 $14,630,918 $12,389,168 $7,591,298 NWC Beg $0 $6,208,000 $10,282,000 $8,439,000 $7,566,000 End 6,208,000 10,282,000 8,439,000 7,566,000 0 NWC CF –$6,208,000 –$4,074,000 $1,843,000 $873,000 $7,566,000 Net CF $3,850,518 $14,860,168 $16,473,918 $13,262,168 $15,157,298


BV of equipment = $34,500,000 – 4,930,050 – 8,449,050 – 6,034,050 – 4,309,050 – 3,080,850 BV of equipment = $7,696,950 Taxes on sale of equipment = (BV – MV)(TC) = ($7,696,950 – 5,500,000)(.35) = $768,933 CF on sale of equipment = $5,500,000 + 768,933 = $6,268,933


So, the cash flows of the project are: Time Cash flow 0 –$34,500,000 1 3,850,518 2 14,860,168 3 16,473,918 4 13,262,168 5 21,426,230


1. The payback period is: Payback period = 2 + ($15,789,315 / $16,473,918) Payback period = 2.96 years 2. The profitability index is: Profitability index = [($3,850,518 / 1.12) + ($14,860,168 / 1.122) + ($16,473,918 / 1.123) + ($13,262,168 / 1.124) + ($21,426,230 / 1.125)] / $34,500,000 Profitability index = 1.380 3. The project IRR is: IRR: –$34,500,000 = $3,850,518 / (1 + IRR) + $14,860,168 / (1 + IRR)2 + $16,473,918 / (1 + IRR)3 + $13,262,168 / (1 + IRR)4 + $21,426,230 / (1 + IRR)5 IRR = 23.80% 4. The project NPV is: NPV = –$34,500,000 + $3,850,518 / 1.12 + $14,860,168 / 1.122 + $16,473,918 / 1.123 + $13,262,168 / 1.124 + $21,426,230 / 1.125 NPV = $13,096,371.21


5. Here we want to examine the sensitivity of NPV to changes in the price of the new SMART PHONE. The price at which the “new” NPV is calculated is irrelevant since the sensitivity will be the same. Assuming a price of $495, the pro forma cash flows will be:


Sales Year 1 Year 2 Year 3 Year 4 Year 5 Sales $31,680,000 $52,470,000 $43,065,000 $38,610,000 $26,730,000 VC 13,120,000 21,730,000 17,835,000 15,990,000 11,070,000 Fixed costs 5,100,000 5,100,000 5,100,000 5,100,000 5,100,000 Depreciation 4,930,050 8,449,050 6,034,050 4,309,050 3,080,850 EBT $8,529,950 $17,190,950 $14,095,950 $13,210,950 $7,479,150 Tax 2,985,483 6,016,833 4,933,583 4,623,833 2,617,703 NI $5,544,468 $11,174,118 $9,162,368 $8,587,118 $4,861,448 + Depreciation 4,930,050 8,449,050 6,034,050 4,309,050 3,080,850 OCF $10,474,518 $19,623,168 $15,196,418 $12,896,168 $7,942,298 NWC Beg $0 $6,336,000 $10,494,000 $8,613,000 $7,722,000 End 6,336,000 10,494,000 8,613,000 7,722,000 0 NWC CF –$6,336,000 –$4,158,000 $1,881,000 $891,000 $7,722,000 Net CF $4,138,518 $15,465,168 $17,077,418 $13,787,168 $15,664,298


BV of equipment = $34,500,000 – 4,930,050 – 8,449,050 – 6,034,050 – 4,309,050 – 3,080,850 BV of equipment = $7,696,950 Taxes on sale of equipment = (BV – MV)(TC) = ($7,696,950 – 5,500,000)(.35) = $768,933 CF on sale of equipment = $5,500,000 + 768,933 = $6,268,933 So, the cash flows of the project under this price assumption are: Time Cash flow 0 –$34,500,000 1 4,138,518 2 15,465,168 3 17,077,418 4 13,787,168 5 21,933,230


The NPV with this sales price is: NPV = –$34,500,000 + $4,138,518 / 1.12 + $15,465,168 / 1.122 + $17,077,418 / 1.123 + $13,787,168 / 1.124 + $21,933,230 / 1.125 NPV = $14,886,708.15 And the sensitivity of changes in the NPV to changes in the price is: ΔNPV/ΔP = ($13,096,371.21 – 14,886,708.15) / ($485 – 495) ΔNPV/ΔP = $179,033.69 For every dollar change in price of the new SMART PHONE, the NPV of the project changes


$179,033.69 in the same direction. 6. Here we want to examine the sensitivity of NPV to changes in the quantity sold. The calculations for


sensitivity to changes in quantity are similar to the original cash flows. The only difference is that we will change the quantity sold of the new SMART PHONE. We will increase unit sold by 100 units per year. Remember that the quantity we choose is irrelevant: The final answer we want, the sensitivity of NPV to a one unit per year change in sales, will be the same regardless of the quantity we choose. The projections with the new quantity are:


Sales Year 1 Year 2 Year 3 Year 4 Year 5 Sales $31,088,500 $51,458,500 $42,243,500 $37,878,500 $26,238,500 VC 13,140,500 21,750,500 17,855,500 16,010,500 11,090,500 Fixed costs 5,100,000 5,100,000 5,100,000 5,100,000 5,100,000 Depreciation 4,930,050 8,449,050 6,034,050 4,309,050 3,080,850 EBT $7,917,950 $16,158,950 $13,253,950 $12,458,950 $6,967,150 Tax 2,771,283 5,655,633 4,638,883 4,360,633 2,438,503 NI $5,146,668 $10,503,318 $8,615,068 $8,098,318 $4,528,648 + Depreciation 4,930,050 8,449,050 6,034,050 4,309,050 3,080,850 OCF $10,076,718 $18,952,368 $14,649,118 $12,407,368 $7,609,498 NWC Beg $0 $6,217,700 $10,291,700 $8,448,700 $7,575,700 End 6,217,700 10,291,700 8,448,700 7,575,700 0 NWC CF –$6,217,700 –$4,074,000 $1,843,000 $873,000 $7,575,700 Net CF $3,859,018 $14,878,368 $16,492,118 $13,280,368 $15,185,198


BV of equipment = $34,500,000 – 4,930,050 – 8,449,050 – 6,034,050 – 4,309,050 – 3,080,850 BV of equipment = $7,696,950 Taxes on sale of equipment = (BV – MV)(TC) = ($7,696,950 – 5,500,000)(.35) = $768,933 CF on sale of equipment = $5,500,000 + 768,933 = $6,268,933


So, the cash flows of the project under this quantity assumption are: Time Cash flow 0 –$34,500,000 1 3,859,018 2 14,878,368 3 16,492,118 4 13,280,368 5 21,454,130


The NPV under this assumption is: NPV = –$34,500,000 + $3,859,018 / 1.12 + $14,878,368 / 1.122 + $16,492,118 / 1.123 + $13,280,368 / 1.124 + $21,454,130 / 1.125 NPV = $13,158,821.46 So, the sensitivity of NPV to units sold is: ΔNPV/ΔQ = ($13,158,821.46 – 13,096,371.21) / 100 ΔNPV/ΔQ = $624.50 For a one unit per year change in quantity sold of the new SMART PHONE, the NPV of the project


changes $624.50 in the same direction. 7. Since the NPV is positive, the company should undertake the project. 8. We include the lost sales as a reduction in the sales for the new project. Also, we would need to


reduce the variable costs for the lost sales of the existing models.


Applied Sciences

Architecture and Design

Biology

Business & Finance

Chemistry

Computer Science

Geography

Geology

Education

Engineering

English

Environmental science

Spanish

Government

History

Human Resource Management

Information Systems

Law

Literature

Mathematics

Nursing

Physics

Political Science

Psychology

Reading

Science

Social Science

Home

Blog

Archive

Contact

google+twitterfacebook

Copyright © 2019 HomeworkMarket.com

Homework is Completed By:

Writer Writer Name Amount Client Comments & Rating
Instant Homework Helper

ONLINE

Instant Homework Helper

$36

She helped me in last minute in a very reasonable price. She is a lifesaver, I got A+ grade in my homework, I will surely hire her again for my next assignments, Thumbs Up!

Order & Get This Solution Within 3 Hours in $25/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 3 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 6 Hours in $20/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 6 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

Order & Get This Solution Within 12 Hours in $15/Page

Custom Original Solution And Get A+ Grades

  • 100% Plagiarism Free
  • Proper APA/MLA/Harvard Referencing
  • Delivery in 12 Hours After Placing Order
  • Free Turnitin Report
  • Unlimited Revisions
  • Privacy Guaranteed

6 writers have sent their proposals to do this homework:

Helping Hand
Top Essay Tutor
University Coursework Help
Homework Guru
Writer Writer Name Offer Chat
Helping Hand

ONLINE

Helping Hand

Hello, I an ranked top 10 freelancers in academic and contents writing. I can write and updated your personal statement with great quality and free of plagiarism as I am a master writer with 5 years experience in similar ps and research writing projects. Kindly send me more information about your project. You can award me any time as I am ready to start your project curiously. Waiting for your positive response. Thank you!

$35 Chat With Writer
Top Essay Tutor

ONLINE

Top Essay Tutor

I have more than 12 years of experience in managing online classes, exams, and quizzes on different websites like; Connect, McGraw-Hill, and Blackboard. I always provide a guarantee to my clients for their grades.

$45 Chat With Writer
University Coursework Help

ONLINE

University Coursework Help

Hi dear, I am ready to do your homework in a reasonable price.

$42 Chat With Writer
Homework Guru

ONLINE

Homework Guru

Hi dear, I am ready to do your homework in a reasonable price and in a timely manner.

$42 Chat With Writer

Let our expert academic writers to help you in achieving a+ grades in your homework, assignment, quiz or exam.

Similar Homework Questions

SITUTAIONS - Bending moment test report - Nick savva greyhound trainer - Payday 2 burn offshore money achievement - The ammeter in the figure figure 1 reads 4.0 a - Essays - The vietnam wars marilyn young sparknotes - For math guruu - Barbara dossey theory of integral nursing - Prepare general journal entries for the above transactions - Fundamentals of international business textbook pdf - Damien hirst shark value - Change phone number outlook - Research Methods in Criminal Justice - Chapter 8. - Hypothesis Testing - Sitxhrm001 assessment answers - Iris module classroom management - New farm clinic consulting suites - The whole class completing - Justin robinson and the mary onettes - Network identification code - Land transport rule vehicle dimensions and mass 2002 - Math Questions due at 10:00pm tonight.!!! - Govc sean brown net worth - Rancho cucamonga high school - Why was lymerix taken off the market - Melvin tumin social stratification - Ryan terry road to olympia ebook pdf - RELIGION - Culture of international business - Care certificate and code of conduct standards include diagram - Cross curricular planning template - Find the mean of the distribution shown - Identify the lewis acid in the following reaction - Journal 2 - What does tertiary source mean - How to calculate reading rate - Module 2 Activity & Discussion - Poverty USA - Apps twc state tx us ubs login - High scope conflict resolution poster - El torito cadillac margarita calories - Business Statistics - The pocket calorie counter suzanne beilenson - Essay about korean woman history - Similarities between maslow and erg theory - 19 stronghold zero clearance lifetime fireplace grate - Cu denver course catalogue - Malcolm x my first conk pdf - One of the accounting concepts upon which adjustments for prepayments and accruals are based is: - The number of chocolate chips in an 18 ounce bag - Margaret beeson billings mt - Biology unit 3 practice sac - Sutton lures naples new york - Chapter 3 checkpoint questions introduction to java - Utility program in computer - Owner of koi bubble tea - Human values and professional ethics mcq with answers - Change passport details cebu pacific - Democrats discussion cjt101 - Cloud computing 10 - 1.6 kg in grams - Your inner fish video guide answers - Discussion 2 - Is h2 polar or nonpolar - Columbia southern university lawsuit - Business Strategies - HEIDELBERG [[[[[[[+2761O482071]]]][[]@)) EARLY TERMINATION- PILLS FOR SALE IN HEIDELBERG KRUGERSDORP, MAFIKENG - Essay on memory images and images of various forms off media. - Example of a boundaryless organization - Risks threats and vulnerabilities commonly found in the workstation domain - The Following Questions: - Dr pepper snapple group case analysis - We mortals are but shadows and dust - Allity enterprise agreement victoria - What is the output for the following code fragment - Counseling Case Study - 3-1 - Step response of lti system - Module 03: Talent Management Assignment - The Role of the DNP Scholar in Preparing for Change - Maze generator with center room - Develop: Presentation and Reflection Evaluation Title: Your Story - Research paper - IT402 - 1z0 067 study guide pdf - Wolfson brain imaging centre university of cambridge - Https://www.youtube.com/watch?v=XWBuPf-eTZc&t=913s - Aqa spanish a level grade boundaries - Self inductance of toroid - App development - Which synonym describes the greatest degree of regret - For all work solver - Country club organizational chart - Reflection on learning - Ranzcp scholarly project exemption - 3 lange ave harvey cedars nj - The shape of any uniform probability distribution is - Genichi taguchi contribution to quality management - Stoichiometry lab vinegar and baking soda answer key