Preview

Financial Management Case Study of Telecom Italia

Satisfactory Essays
Open Document
Open Document
678 Words
Grammar
Grammar
Plagiarism
Plagiarism
Writing
Writing
Score
Score
Financial Management Case Study of Telecom Italia
WimU University
College of Business

MBA7200 | Financial Management |

Case

THIS ASSIGNMENT MUST BE SUBMITTED ELECTRONICALLY (BY ATTACHING THIS WORD DOCUMENT WITH YOUR ANSWERS FILLED IN) TO THE ASSIGNMENT DROPBOX IN WEEK 5. THE DEADLINE IS SUNDAY, OCTOBER 14 BY 11 PM. THE MAXIMUM SCORE FOR THIS ASSIGNMENT IS 20 POINTS. PLEASE SHOW ALL OF YOUR WORK.

NAME:

Telecom Italia is considering the investment in a capital project. The initial cost in year 0 is $149,000 to be depreciated straight line over 5 years to an expected salvage value of $15,000. The firm’s tax rate is 35% and it has an 11% cost of capital (the firm’s discount rate, or "hurdle" rate). For this project an additional investment in working capital of $12,000 is required and it will be recovered in full at the end of the project’s life. The project will generate additional revenues of $64,000 in year 1 and these revenues will grow annually at a rate of 10%. The additional expenses of the project will be $15,000 in year 1 and will grow annually at 8%. What is the NPV and the IRR of the Project? Would you accept or reject this problem? Precisely state the reason why.

Solution:- Telecom Italia | | | | | | | | | Year | | 0 | 1 | 2 | 3 | 4 | 5 | | | | | | | | | | | | | | | | | Additional revenues | | | $64,000.00 | $70,400.00 | $77,440.00 | $85,184.00 | $93,702.40 | Less: Additional expenses | | | $15,000.00 | $16,200.00 | $17,496.00 | $18,895.68 | $20,407.33 | Less: Depreciation expense | | | $26,800.00 | $26,800.00 | $26,800.00 | $26,800.00 | $26,800.00 | | | | | | | | | Net gain before tax | | | $22,200.00 | $27,400.00 | $33,144.00 | $39,488.32 | $46,495.07 | Less: Tax @35% | | | $7,770.00 | $9,590.00 | $11,600.40 | $13,820.91 | $16,273.27 | | | | | | | | | Net gain after tax | | | $14,430.00 | $17,810.00 | $21,543.60 | $25,667.41 | $30,221.79 | Add:

You May Also Find These Documents Helpful

  • Better Essays

    The focus of EEC’s investment of the purchasing of the supplier is to cut down on the cost expenditures of the company. The primary board members and investors anticipate in the timeframe the fifth of to save financially in revenue $600,000 per annum this will accumulate $9 million in net in the timeframe of that 15 years. 14% of that investment and consumption cost will be attributed out of $9 million net, which adds up to sum of $3 million. The president of the company asked me to give an analysis in the possibilities foreseen in the investment what would be the Net Present Value, along with the Internal Rate of Return, and the payback of the investment.…

    • 1228 Words
    • 4 Pages
    Better Essays
  • Satisfactory Essays

    Capital rationing. You are considering a project that has an initial cost of $1,200,000. If you take the project, it will produce net cash flows of $300,000 per year for the next six years. If the appropriate discount rate for the project is 10 percent, what is the profitability index of the project?…

    • 512 Words
    • 5 Pages
    Satisfactory Essays
  • Satisfactory Essays

    A project has initial costs of $3,000 and subsequent cash inflows in years 1 – 4 of $1350, 275, 875, and 1525. The company 's cost of capital is 10%. Calculate NPV for this project.…

    • 836 Words
    • 4 Pages
    Satisfactory Essays
  • Satisfactory Essays

    Fin Exam

    • 1062 Words
    • 5 Pages

    A project has initial costs of $3,000 and subsequent cash inflows in years 1 ? 4 of $1350, 275, 875, and 1525. The company's cost of capital is 10%. Calculate NPV for this project.…

    • 1062 Words
    • 5 Pages
    Satisfactory Essays
  • Good Essays

    Case95QuestionsPalmer1

    • 2198 Words
    • 9 Pages

    3. Calculate the proposed project’s IRR. Explain the rationale for using the IRR to evaluate capital investment projects. Could the IRR for this project differ for GP Manufacturing versus for another customer?…

    • 2198 Words
    • 9 Pages
    Good Essays
  • Satisfactory Essays

    Considering the information for the Proposal concerning the building of the new factory, the incremental cash flows are needed for the NPV analysis. The incremental cash flows are sales of $3 million a year which equals an increase in gross margin by $150,000 given a 5% gross margin and initial on investment of $10 million which is the cost of building the new factory. The savage value at the end of the project life will be $14 million.…

    • 588 Words
    • 6 Pages
    Satisfactory Essays
  • Satisfactory Essays

    12 b.) The NPV of project A is determined by taking the cash inflows minus the investment cost for Project A which will give you a net value of $18,272. -$100,000 for project A is the companies expense amount for funding the project.…

    • 265 Words
    • 2 Pages
    Satisfactory Essays
  • Good Essays

    Pleasure Craft Inc.

    • 1174 Words
    • 5 Pages

    This expansion, of producing outboard motors, would allow the company to remain in the leisure craft market and utilize its established selling network. To determine which of the two projects are financially more pleasing we need to use calculations to determine the value of the beta, WACC, NPV and IRR. Fist we want to calculate the net working capital (NWC). The NWC turnover ratio for this new operation was expected to be 6:1.( NWC turnover = Sales/ NWC = 6/ 1 = 3,500,000 / NWC. Thus, NWC = $ 583,333.33); then we find the project outboard’s beta is 1.377. For the outboard motors project we are…

    • 1174 Words
    • 5 Pages
    Good Essays
  • Satisfactory Essays

    Complete your Assignment # 3. It is due this Sunday, September 18th before 11:59 pm. Your instructor has not posted any new grade during this week.…

    • 62 Words
    • 1 Page
    Satisfactory Essays
  • Powerful Essays

    Com Prob 2

    • 853 Words
    • 14 Pages

    Copyright © 2015 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of…

    • 853 Words
    • 14 Pages
    Powerful Essays
  • Good Essays

    Type your answers into this worksheet and submit it to the instructor via the Assignments section by Monday, April 15th at 11:59PM Arizona time.…

    • 1053 Words
    • 5 Pages
    Good Essays
  • Satisfactory Essays

    Appendix 2. a) Parking, Concession, Merchandise cost includes both fixed and variable costs. Variable Costs = | 10% * Revenue | | | Fixed Costs = | Total expense - | Variable Cost | | | | | | Costs | Variable | Fixed | Total Cost | Parking expense | 19,767 * 10% = | 4,448 - 1,976.70 = | | | $ 1,976.70 | $ 2,471.30 | $ 4,448.00 | Concession expense | 79,273* 10% = | 43,356 - 7,927.30 = | | | $ 7,927.30 | $ 35,428.70 | $43,356.00 | Merchandise expense | 36,428 * 10% = | 17,826 - 3,642.80 = | | | $ 3,642.80 | $ 14,183.20 | $17,826.00 | Total ancillary expense | $ 13,546.80 | $ 52,083.20 | $65,630.00 | | | | | Total variable costs calculation: | | | | Total ancillary expense (variable) | $ 13,546.80 | | | Total other variable expense | $ 14,323.00 | | | Total variable costs | $ 27,869.80 | | | Total variable cost/Total revenue | $ 0.08 | | | | | | | Total fixed costs calculation: | | | | Total ancillary expense (fixed) | $ 52,083.20 | | | Guarantee/Talent costs | $ 160,635.00 | | | Production expense | $ 15,506.00 | | | Operations expense | $ 14,991.00 | | | Advertising expense | $ 20,030.00 | | | Total fixed costs | $ 263,245.20 | | | | | | | Total revenue per capita | | | | Revenue from ticketing | $ 26.99 | | | Revenue from ancillaries | $ 13.09 | | | Total revenue per capita | $ 40.08 | | | 3.…

    • 493 Words
    • 2 Pages
    Satisfactory Essays
  • Good Essays

    Balancing Federal Budget

    • 613 Words
    • 3 Pages

    I am going to raise the individual income tax which might anger people; however I am lowering the excise taxes which is for gas, etc. I am also raising corporate income taxes because big franchise companies can afford to give up some of their income to be able to give more elsewhere. I thought lowering the social insurance and retirement receipts was a good idea because there are programs and benefits that are already implemented into this and the extra money will be put in areas that do not have extra help and rely just on the money inflow. I increased the other category because since it incorporates multiple programs, the big increase will be spread across a lot of different programs therefore, to each individual program it will not be a big increase. I lowered the National Defense spending because since we won the war overseas, we are bringing more and more troops home and even though it is not a “total peace time,” we do not have to spend as much as…

    • 613 Words
    • 3 Pages
    Good Essays
  • Satisfactory Essays

    Moduel 8 Assignment

    • 835 Words
    • 4 Pages

    Your assignment must be submitted to the Dropbox no later than Sunday 11:59 PM EST/EDT.…

    • 835 Words
    • 4 Pages
    Satisfactory Essays
  • Powerful Essays

    1-b What type of cash flows and discount rate you are evaluating in this project? Is there any financial effect (i.e. leverage) involved? Why, or why not?…

    • 1337 Words
    • 6 Pages
    Powerful Essays