financial management
Capital budgeting is a method used to determine the risk and return of undertaking a new project, so as the comapny may decide whether or not to undertake it.
There are various capital budgeting methods which include Net present value. IRR method and payback period method.
The incremental cash flow each year woud be as follows.
Year | Units (Reduce every year by 10%) | Rate per unit(reduce every year by 8%) | Sales | Sales Return (5% of sales) | Variable Cost (40% of sale) | Deprciation | Tax (30%) | Cash Flow | incremental cash flow |
---|---|---|---|---|---|---|---|---|---|
0 | |||||||||
1 | 80,000 | $300 | =80,000 x 300= $24,000,000 | $1,200,000 | =24,000,000 x 40%= $9,600,000 | =$22,000,000/5 =$4,400,000 | =(24,000,000 - 1,200,000- 9,600,000- 4,400,000) x 30%= $2,640,000 | =net profit + Dep = 10,560,000 | 10,560,000 |
x 2 | 72000 | $276 | =72000 x 276= $19,872,000 | $993,600 | $7,948,800 | $4,400,000 | =$1,958,880 | =8,970,720 | =19530,720 |
3 | 64800 | $254 | =64800 x 254= $16,459,200 | $822,960 | $6,583,680 | $4,400,000 | =$1,422,768 | =7,629,792 | =27,160,512 |
4 | 58320 | $234 | =58320 x 234= $13,646,880 | $682,344 | $5,458,752 | $4,400,000 | =$931,736 | =6,574,048 | =33,734,560 |
5 | 52488 | $215 | =52488 x 215= $11,284,920 | $564,246 | $4,513,968 | $4,400,000 | =$542,012 | =5,664,694 | =39,399,254 |
Payback period
Year | 0 | 1 | 2 | 3 | 4 | 5 |
---|---|---|---|---|---|---|
Inital Cost | 8,000,000 | |||||
Cost of equipment | 22,000,000 | |||||
Cash inflows | - | 10,560,000 | 8,970,720 | 7,629,792 | 6,574,048 | 5,664,694 |
Payback | ||||||
Payback= 3yrs + (6,574,048/365) x 3734560
=3yrs + 208 days
Sprint Bolt Ltd is a producer of specialised sport shoes. The company has been conducting research and development of a new model, where the lower mould can automatically adjust itself to avoid foot injury. The model has been tested and the managing board
DecaSport is producing high technique and specialised sport shoes. The company has been conducting research and development of a new model, where the lower mould can automatically adjust itself to avoid foot injury. The model has been tested and the managing board is happy to launch its production if it's financial viable. The company already spent $800,000 for research and development. The new model will have a five-year lifetime, after that the company will stop its production. The new production...
Sprint Bolt Ltd is a producer of specialised sport shoes. The company has been conducting research and development of a new model, where the lower mould can automatically adjust itself to avoid foot injury. The model has been tested and the managing board is happy to launch its production if it is financially viable. The company has already spent $800,000 for research and development. The new model will have a five- year lifetime, after that the company will stop its...
Sprint Bolt Ltd is a producer of specialised sport shoes. The company has been conducting research and development of a new model, where the lower mould can automatically adjust itself to avoid foot injury. The model has been tested and the managing board is happy to launch its production if it is financially viable. The company has already spent $800,000 for research and development. The new model will have a five- year lifetime, after that the company will stop its...
Sprint Bolt Ltd is a producer of specialised sport shoes. The company has been conducting research and development of a new model, where the lower mould can automatically adjust itself to avoid foot injury. The model has been tested and the managing board is happy to launch its production if it is financially viable. The company has already spent $800,000 for research and development. The new model will have a fiveyear lifetime, after that the company will stop its production....
Sprint Bolt Ltd is a producer of specialised sport shoes. The company has been conducting research and development of a new model, where the lower mould can automatically adjust itself to avoid foot injury. The model has been tested and the managing board is happy to launch its production if it is financially viable. The company has already spent $800,000 for research and development. The new model will have a fiveyear lifetime, after that the company will stop its production....
b. Although the company is optimistic about the new model, the board wants to know at what level launching the new model becomes risky. Use an Excel spreadsheet and recalculate after tax cash flows and net present value for the below scenarios: (i) Sales units at 10% higher than estimated in the first year (6 marks). (ii) Sales units at 10% lowerthan estimated in the first year (6 marks). (ii) Comments on your findings (4 marks). (iv) You are required...
Identify, from media reports on Australian industry, an example of a firm that has significant monopoly power. identify the inefficiencies in outcomes that arise, or would arise, if the firm was free to exercise that power. Finally, explain how government intervention is used, or may be used, to curb that power and provide a more efficient outcome for the economy. DecaSport is producing high technique and specialised sport shoes. The company has been conducting research and development of a new...
GOODWEEK TIRES, INC. After extensive research and development, Goodweek Tires, Inc., has recently developed a new tire, the SuperTread, and must decide whether to make the investment necessary to produce and market it. The tire would be ideal for drivers doing a large amount of wet weather and off-road driving in addition to normal freeway usage. The research and development costs so far have totaled about $10 million. The Super Tread would be put on the market beginning this year,...
Novo Nordisk A/S is a health care company engaging in the discovery, development, and manufacture of pharmaceutical products. Its specialty is diabetes care and its headquarters are in Bagsvaerd, Denmark. The company sells its products all over the world, including in the United States, Japan, China, Russia, India, and Europe. As a new member of the capital budgeting division of Novo Nordisk A/S, you have been asked to determine the net cash flows and NPV of a proposed new diabetes...
Trump De Drum Ltd (TDT) is a company in aquacultural industry specialised in farming of aquatic organisms. DT is considering opening a new farm in Sandy Bay. This project would involve the purchase of 13 hectares land at a price of $1,000,000 (Note that: The land is not subject to depreciation for accounting and tax purposes). In addition to that, the company will need to purchase eight special equiments which cost $125,000 each. The equipments are expected to be in...