Preview

finc6001

Powerful Essays
Open Document
Open Document
1616 Words
Grammar
Grammar
Plagiarism
Plagiarism
Writing
Writing
Score
Score
finc6001
Exercise 1
Finc 6001

ID Number: 420057462
Name: Ying Liu
Email: yliu3261@uni.sydney.edu.au
Lecture time: Tuesday 6pm-9pm

Exercise 1
a. Will the project be undertaken? Pessimistic
Expected
Optimistic
Market size
110,000
120,000
130,000
Market share
22%
25%
27%
Price
$115
$120
$125
Variable costs
$72
$70
$68
Fixed costs
$850,000
$800,000
$750,000
Investment
$1,500,000
$1,500,000
$1,500,000
Table 1
From the above information, we can know the expected cash flow, with starting a new racket, bring to us. First of all, we need to know the expected sales and expected variable costs, which are not indicated directly.
Expected sales = market size × market share × price
Therefore the expected sales = market size × market share × variable costs
So, the expected variable costs = 120,000×25%×$120 = $3,600,000
Expected variables costs = 120,000×25%×$70 = $2,100,000
Therefore, the net cash flow of this project will be given as the flowing: expected cash flow Year 0
Year 1-5 investment 1,500,000 sales 3,600,000 variable costs 2,100,000 fixed costs 800,000 depreciation 300,000 profit before tax 400,000 tax 40% 160,000 profit after tax 240,000 operating cash flow 540,000
Net cash flow
-1,500,000
540,000
Table 2
NPV= -$1,500,000+ $540,000*[(1-1.13^-5)/0.13] = $399,304.88

1. For optimistic sensitivity analysis
Based on the information given as the table 1, we can see clearly that there are five variables in the analysis, in terms of market size, market share, price, variable costs, and fixed costs. For each variable changing, we can get different cash flows, which will result in the movement of NPV even making the negative NPV. The consequences of the altering are given in the following area.
When the market size changes from 120,000 to 130,000, the cash flow and NPV will be as the flowing:
Optimistic cash flow-market

You May Also Find These Documents Helpful

  • Good Essays

    Lockheed Hbr Case

    • 2679 Words
    • 11 Pages

    NPV = Difference between the present value of cash inflows and the present value of cash outflows.…

    • 2679 Words
    • 11 Pages
    Good Essays
  • Satisfactory Essays

    BGA1 Task 4

    • 343 Words
    • 2 Pages

    Net present value (NPV) method is used to decide whether or not a company should take on a new project or acquisition. The formula for NPV is the difference between the present value of a project’s cash inflows and its cash outflows. To calculate the present values the future cash flows are discounted using the time value of money method. For the project to be accepted the NPV should be positive, because it means the return is greater than the required rate of return; or zero, because that means the return is equal to the required rate of return. However, if negative the project should be rejected, because its return is less than the required rate of return. This required rate of return is also referred to as the cost of capital.…

    • 343 Words
    • 2 Pages
    Satisfactory Essays
  • Better Essays

    NPV is a process in which a company makes an analysis of pros and cons when making investments. Companies use this analysis due to the fact of its efficiency and effectiveness which assist those involved in the investment to perceive the future of that investment. Some of the many benefits in using the technique in NPV when making investment 's for a company is the negative and positive outcome and its effects on the company 's investment, which can determine whether it is a good idea to venture in the investment of the company.…

    • 1228 Words
    • 4 Pages
    Better Essays
  • Satisfactory Essays

    Fin 5310

    • 356 Words
    • 2 Pages

    1. Cheers Inc. operates as a partnership. Now the partners have decided to convert the business into a corporation. Which of the following statements is CORRECT? (Points: 5) a. Cheers™ shareholders (the ex-partners) will now be exposed to less liability. b. Cheers will now be subject to fewer regulations. c. Assuming Cheers is profitable, of its income will be subject to federal income taxes. d. Cheers™ investors will be exposed to less liability, but they will find it more difficult to transfer their ownership. e. Cheers will find it more difficult to raise additional capital.…

    • 356 Words
    • 2 Pages
    Satisfactory Essays
  • Satisfactory Essays

    Indirect labor is a variable cost because it increases in total directly and proportionately with the change in the activity level.…

    • 492 Words
    • 2 Pages
    Satisfactory Essays
  • Powerful Essays

    Fin252

    • 884 Words
    • 4 Pages

    Revised Tutorial/Seminar/Workshop Times Please note that tutorial times on the timetable are subject to change. You will be notified of any changes. Tutorial/Seminar/Workshop Program Tutorial Date Topics Covered Readings and Activities Chapter 1 Questions (Q): 1, 3 1 Week 3 The Financial Planning Environment 13 May 2013 Taylor and Juchau – Chapters 1 & 2 Chapter 2 Questions (Q): 1, 8 Chapter 3 Q: 2, 7 2 Week 5 Constructing a Statement of Advice Taylor and Juchau – Chapters 3 to 5 Chapter 4 Q: 1, 2 Chapter 5 Q: 1, 3, 8 Problems (P): 2, 7…

    • 884 Words
    • 4 Pages
    Powerful Essays
  • Satisfactory Essays

    BSN-379 WEEK 1

    • 612 Words
    • 3 Pages

    (TCO 1) Why is maximization of the current value per share a more appropriate financial management goal than profit maximization?…

    • 612 Words
    • 3 Pages
    Satisfactory Essays
  • Good Essays

    Fin 516

    • 2813 Words
    • 12 Pages

    Deere & Company also more commonly known as John Deere, along with its subsidiaries, operates in three segments: agriculture and turf segment, construction and forestry segment and financial services segment. The John Deere agriculture and turf segment manufactures and distributes a full line of agricultural and turf equipment and related service parts. John Deere construction, earthmoving, material handling and forestry equipment includes a broad range of backhoe loaders, crawler dozers and loaders, four-wheel-drive loaders, excavators, motor graders, articulated dump trucks, landscape loaders, skid-steer loaders, log skidders, log feller bunchers, log loaders, log forwarders, log harvesters and a variety of attachments. The financial services segment primarily finances sales and leases by John Deere dealers of new and used agriculture and turf equipment and construction and forestry equipment…

    • 2813 Words
    • 12 Pages
    Good Essays
  • Satisfactory Essays

    Fin200 Wk6

    • 297 Words
    • 2 Pages

    Collins Office Supplies is considering a more liberal credit policy to increase sales, but expects that 9 percent of the new accounts will be uncollectible. Collection costs are 5 percent of new sales; production and selling costs are 78 percent; and accounts receivable turnover is five times. Assume income taxes of 30 percent and an increase in sales of $80,000. No other asset buildup will be required to service the new accounts.…

    • 297 Words
    • 2 Pages
    Satisfactory Essays
  • Satisfactory Essays

    The company can financed the new plant with only debt or only equity, If they use the debt to finance the NPV will increase because Kd<Ke, otherwise if they decided to finance themselves with equity the NPV will decrease, because de Ke > Kd.…

    • 961 Words
    • 4 Pages
    Satisfactory Essays
  • Satisfactory Essays

    Fin300

    • 813 Words
    • 4 Pages

    FIN300 Spring 2013 Midterm #1 Study Guide General instructions: 1. This is NOT a comprehensive list of topics that may be covered on your exam. All the lecture material and everything from chapters 1-9 in your textbook (with noted exceptions) is fair game. However, it is probably a good idea to emphasize these topics when you study for the test. 2. Understanding the concepts is a prerequisite for succeeding in this course. 3. You should practice solving problems until you feel comfortable you can solve all of them correctly in a reasonable amount of time without referring to your lecture notes or textbook. The pool of practice problems includes practice problem sets posted on Compass, old exams, in-class problems, lecture examples and end of chapter problems from your textbook. 4. I will give you a formula sheet on the exam (see old midterms), but you still need to know where things come from and how to use them 5. The list of topics below is intended to give you a summary of the material we have covered. Ideally it will help you organize your time when preparing for the exam. 6. Do not assume that the exams will be identical in each section – it may turn out to be a costly mistake. 7. You may not take the midterm with a different instructor. 8. Please, don’t forget to bring approved calculators, pencils/pens, and erasers to the exam. You may want to bring a small ruler as well. 10. Exams will start and end on time (no extra 5 minutes for latecomers).…

    • 813 Words
    • 4 Pages
    Satisfactory Essays
  • Satisfactory Essays

    However, due to the uncertainty of access charge change and competition, the operating margin would increase or decrease by as much as 7% from the prediction, although the management was committed to the predicted revenue levels. Therefore, the external financing needs would vary correspondingly. See detailed calculation in Exhibit 2, and 3.…

    • 301 Words
    • 2 Pages
    Satisfactory Essays
  • Good Essays

    Nucor Case

    • 938 Words
    • 3 Pages

    Instead of using the given assumptions, I have set two alternatives for assumption to see how the results are different. While everything being constant, the first scenario (Exhibit 2) assumes the growth rate of price of steel be 7.34% rather than 6.34%. I assumed that the demand of steel may increase if technology keeps improving and the number of companies selling steel products keeps increasing and the higher demand would eventually lead to the higher price. For the similar reason, the second scenario (Exhibit 3) assumes the growth rate of operating costs to be 5.34% instead of 6.34%. Expecting that the technology and learning experience of companies will improve in near future, the operating costs would also decrease. If growth rate of steel price is increased, the NPV would be $57.53 which is a positive value. If growth rate of operating costs is decreased, the NPV would be a positive value of $35.42. In both cases, I would recommend Nucor to adopt CSP because these results show that new technology would bring profits to Nucor.…

    • 938 Words
    • 3 Pages
    Good Essays
  • Good Essays

    finc853

    • 912 Words
    • 4 Pages

    This week’s homework is divided into two parts. First, please answer the 2 questions below. Second, you will develop a trading strategy based on a concept known as “triangular arbitrage.” Below you will find links to four brief videos explaining the concept & how to test for its existence.…

    • 912 Words
    • 4 Pages
    Good Essays
  • Powerful Essays

    The NPV and IRR were calculated both with and without NOBPT. Furthermore the replicated NPV was incorrect and as such was corrected using a revised NPV function. The Excel NPV function does not correspond to the finance use of the term NPV. To correct this NPV should be calculated as the present value of future cash flows minus the initial payment, the initial payment is later added outside the parenthesis of the function.…

    • 928 Words
    • 4 Pages
    Powerful Essays