9 Decision To Be Made 10 11 12 13 14 Investment size, valuation, sensitivity analysis, what-if...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
9 Decision To Be Made 10 11 12 13 14 Investment size, valuation, sensitivity analysis, what-if capabilities, Excel Data Table, cost structure, capital structure 15 16 You are Executive Vice President of Operations of a company that produces and distributes household goods. 17 Your company manufactures some of its products and purchases and resells other products. 18 Your company has been distributing brushes purchased from a third-party and you are analyzing the economics of insourcing (manufacturing internally) the supply. 19 These are the facts that you need to incorporate into a model: 20 Your company has been spending $200,000 annually to purchase brushes. This expense will cease if supply of brushes is insourced. 21 You estimate that manufacturing inhouse will cost $100,000 in labor and $10,000 in overhead. 22 23 24 25 26 27 28 29 30 31 32 Whether to continue purchase brushes to be distributed or to begin manufacturing them internally? How big an investment can you make for insourcing to be attractive? How should you finance the investment. Strategic Considerations & KPIs A significant investment in equipment will be required and the investment will be straight-line depreciated over a 5 year useful life (no residual value). Additional work needs to be done to firm up an estimate but you believe the equipment will cost between $200,000 and $350,000. The Treasurer of your company needs to decide how the investment would be financed and has asked you to analyze the sensitivity of the return to financing options. At the end of the previous year, 2022, your company had $200,000 in Cash, zero debt, and $100,000 in Equity on its Balance Sheet. For the purpose of developing the model, you have selected some initial values for the two independent variables. Investment Required Percent Debt Financed 300,000 50% sponsible for developing a model that analyzes the potential investment, providing valuations of alternate strategies and a sensitivity analysis of the results. 32 33 34 35 36 37 38 Income Statement 39 40 41 42 43 44 C B D A F G H I J You are responsible for developing a model that analyzes the potential investment, providing valuations of alternate strategies and a sensitivity analysis of the results. The following model should include only the incremental impact on the Income Statement, Balance Sheet and Cash Flow Statement. Please enter formula in the yellow boxes below to develop the model. 53 54 55 56 57 58 59 60 61 62 63 Finished Goods Expense Depreciation Labor Overhead EBIT Interest Income (5% interest rate) Pretax Tax (30%tax rate) Net Income 45 46 47 48 49 Balance Sheet (change in account) 50 Cash 51 PP&E 52 Debt Equity Cash Flow Sta ement Net Income Depreciation Cash Flow from Operations CapEx Cash Flow from Investing Issues (Retirement) Debt Cash Flow from Financing || Generated 2022 200,000 0 0 100,000 EXCEL Financial Functions 0 (Current) 2023 50,000 300,000 150,000 100,000 (300,000) (300,000) 150,000 150,000 (150,000) E 1 2024 420,000 (60,000) (210,000) (10,000) 140,000 140,000 42,000 98,000 0 DATA TABLES 2 2025 420,000 (60,000) (210,000) (10,000) 140,000 140,000 42,000 98,000 0 3 2026 420,000 (60,000) (210,000) (10,000) 140,000 140,000 42,000 98,000 0 4 2027 420,000 (60,000) (210,000) (10,000) 140,000 140,000 42,000 98,000 0 MODEL Simple Company 5 2028 420,000 (60,000) (210,000) (10,000) 140,000 140,000 42,000 98,000 0 Hints K L M Shown as positive because it is an expense that will cease to exist N Net Income from the Income Statement Investment Required spread of the useful life (5 years) MODEL Marketing Stratagy O Interest Income is based on a 5% interest rate applied to prior year Net Cash (Cash minus Debt) P Cash is equal to that of the previous year plus Cash Generated PP&E is equal to that of the previous year minus Depreciation plus CapEx. (However, CapEx is shown as a negative on the Debt is equal to that of the previous year plus Issues (Retirement) of Debt Equity is equal to that of the previous year plus Net Income (there are no Dividends) Q MODEL Make-Buy Decision || Debt based on Percent Debt Financed with 1/5th retired each year. Must be a formula based on D52 enabling changed a 57 58 59 60 A Depreciation 87 88 Cash Flow from Operations CapEx B Cash Flow from Investing Issues (Retirement) Debt Cash Flow from Financing Cash Generated C 82 83 84 85 86 Which would generate the higher NPV? Investment Required D 61 62 63 64 65 Write a fomula that calculates the Net Present Value (NPV) of the cash flows in Row 63 using a 10% discount factor. 66 67 68 (300,000) (300,000) 150,000 150,000 (150,000) 200,000 250,000 300,000 350,000 EXCEL Financial Functions E 0 0% F 0 Change the 'Investment Required', cell D28, to $200,000 and enter the resulting NPV value (not the formula) in the yellow box below. G DATA TABLES 0 Percent Debt Financed 25% 50% 69 70 71 Keeping the $200,000 'Investment Required' change the 'Percent Debt Financed' to 0% and enter the resulting NPV value (not the formula) in the yellow box below. 72 73 74 Below we present a Excel Data Table. 75 The Excel Data Table functionality permits users to identify a set of potential value for two independent variables. 76 The functionality automatically analyzes a formula that is dependent on these two variables and presents the results of all combinations of the two independent variables. The 'EXCEL Financial Functions' Sheet presents how to create a Data Table, but, the output is presented here for those that do not want to dive any deeper. 77 78 79 80 81 H 0 75% 100% I MODEL Simple Company 0 J K L M Investment Required spread of the useful life (5 years) N MODEL Marketing Stratagy O Debt based on Percent Debt Financed with 1/5th retired each year. Must be a formula based on D52 enabling changed a P MODEL Make-Buy Decision 9 Decision To Be Made 10 11 12 13 14 Investment size, valuation, sensitivity analysis, what-if capabilities, Excel Data Table, cost structure, capital structure 15 16 You are Executive Vice President of Operations of a company that produces and distributes household goods. 17 Your company manufactures some of its products and purchases and resells other products. 18 Your company has been distributing brushes purchased from a third-party and you are analyzing the economics of insourcing (manufacturing internally) the supply. 19 These are the facts that you need to incorporate into a model: 20 Your company has been spending $200,000 annually to purchase brushes. This expense will cease if supply of brushes is insourced. 21 You estimate that manufacturing inhouse will cost $100,000 in labor and $10,000 in overhead. 22 23 24 25 26 27 28 29 30 31 32 Whether to continue purchase brushes to be distributed or to begin manufacturing them internally? How big an investment can you make for insourcing to be attractive? How should you finance the investment. Strategic Considerations & KPIs A significant investment in equipment will be required and the investment will be straight-line depreciated over a 5 year useful life (no residual value). Additional work needs to be done to firm up an estimate but you believe the equipment will cost between $200,000 and $350,000. The Treasurer of your company needs to decide how the investment would be financed and has asked you to analyze the sensitivity of the return to financing options. At the end of the previous year, 2022, your company had $200,000 in Cash, zero debt, and $100,000 in Equity on its Balance Sheet. For the purpose of developing the model, you have selected some initial values for the two independent variables. Investment Required Percent Debt Financed 300,000 50% sponsible for developing a model that analyzes the potential investment, providing valuations of alternate strategies and a sensitivity analysis of the results. 32 33 34 35 36 37 38 Income Statement 39 40 41 42 43 44 C B D A F G H I J You are responsible for developing a model that analyzes the potential investment, providing valuations of alternate strategies and a sensitivity analysis of the results. The following model should include only the incremental impact on the Income Statement, Balance Sheet and Cash Flow Statement. Please enter formula in the yellow boxes below to develop the model. 53 54 55 56 57 58 59 60 61 62 63 Finished Goods Expense Depreciation Labor Overhead EBIT Interest Income (5% interest rate) Pretax Tax (30%tax rate) Net Income 45 46 47 48 49 Balance Sheet (change in account) 50 Cash 51 PP&E 52 Debt Equity Cash Flow Sta ement Net Income Depreciation Cash Flow from Operations CapEx Cash Flow from Investing Issues (Retirement) Debt Cash Flow from Financing || Generated 2022 200,000 0 0 100,000 EXCEL Financial Functions 0 (Current) 2023 50,000 300,000 150,000 100,000 (300,000) (300,000) 150,000 150,000 (150,000) E 1 2024 420,000 (60,000) (210,000) (10,000) 140,000 140,000 42,000 98,000 0 DATA TABLES 2 2025 420,000 (60,000) (210,000) (10,000) 140,000 140,000 42,000 98,000 0 3 2026 420,000 (60,000) (210,000) (10,000) 140,000 140,000 42,000 98,000 0 4 2027 420,000 (60,000) (210,000) (10,000) 140,000 140,000 42,000 98,000 0 MODEL Simple Company 5 2028 420,000 (60,000) (210,000) (10,000) 140,000 140,000 42,000 98,000 0 Hints K L M Shown as positive because it is an expense that will cease to exist N Net Income from the Income Statement Investment Required spread of the useful life (5 years) MODEL Marketing Stratagy O Interest Income is based on a 5% interest rate applied to prior year Net Cash (Cash minus Debt) P Cash is equal to that of the previous year plus Cash Generated PP&E is equal to that of the previous year minus Depreciation plus CapEx. (However, CapEx is shown as a negative on the Debt is equal to that of the previous year plus Issues (Retirement) of Debt Equity is equal to that of the previous year plus Net Income (there are no Dividends) Q MODEL Make-Buy Decision || Debt based on Percent Debt Financed with 1/5th retired each year. Must be a formula based on D52 enabling changed a 57 58 59 60 A Depreciation 87 88 Cash Flow from Operations CapEx B Cash Flow from Investing Issues (Retirement) Debt Cash Flow from Financing Cash Generated C 82 83 84 85 86 Which would generate the higher NPV? Investment Required D 61 62 63 64 65 Write a fomula that calculates the Net Present Value (NPV) of the cash flows in Row 63 using a 10% discount factor. 66 67 68 (300,000) (300,000) 150,000 150,000 (150,000) 200,000 250,000 300,000 350,000 EXCEL Financial Functions E 0 0% F 0 Change the 'Investment Required', cell D28, to $200,000 and enter the resulting NPV value (not the formula) in the yellow box below. G DATA TABLES 0 Percent Debt Financed 25% 50% 69 70 71 Keeping the $200,000 'Investment Required' change the 'Percent Debt Financed' to 0% and enter the resulting NPV value (not the formula) in the yellow box below. 72 73 74 Below we present a Excel Data Table. 75 The Excel Data Table functionality permits users to identify a set of potential value for two independent variables. 76 The functionality automatically analyzes a formula that is dependent on these two variables and presents the results of all combinations of the two independent variables. The 'EXCEL Financial Functions' Sheet presents how to create a Data Table, but, the output is presented here for those that do not want to dive any deeper. 77 78 79 80 81 H 0 75% 100% I MODEL Simple Company 0 J K L M Investment Required spread of the useful life (5 years) N MODEL Marketing Stratagy O Debt based on Percent Debt Financed with 1/5th retired each year. Must be a formula based on D52 enabling changed a P MODEL Make-Buy Decision
Expert Answer:
Related Book For
Income Tax Fundamentals 2013
ISBN: 9781285586618
31st Edition
Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill
Posted Date:
Students also viewed these accounting questions
-
You are considering a maintenance contract from two vendors. Vendor Y charges $80,000 upfront and then $13,000 per year for the three-year life of the contract. Vendor Z charges $100,000 upfront and...
-
Explain how to apply the rules of Section (61)a to determine taxable items.
-
17. [1.1/2 Points] DETAILS PREVIOUS ANSWERS MY NOTES ASK YOUR TEACHER Write the composite function in the form f(g(x)). [Identify the inner function u-g(x) and the outer function y=f(u).) (Use...
-
Members of a book club have decided. aiter reading an investment book to begin investing in the stock market They would like to achieve the following: Their investment must grow by at least $6,000 in...
-
In the discussion about Merck (Strategy Highlight 1.2), the firm faces difficult situations about life-saving drugs. What is your assessment of Merck's consideration of various stakeholders in the...
-
Which types of economic damages are related to digital crimes?
-
Carver Department Stores, Inc., constructs its own stores. In the past, no cost has been added to the asset value for interest on funds borrowed for construction. Management has decided to correct...
-
he accounts from the Adjusted Trial Balance are listed in alphabetical order. What is the total longminusterm liabilities? Baker Service Company Adjusted Trial Balance September 30, 2025 Balance...
-
Given the graph of the lines y = 3x + 2 and y = 0.5x - 0.5, where do the two lines intersect? The two lines intersect where x = and y =
-
Directions: Find the capitalization error. An error can be a word that is not capitalized and should be, or an error can be a word that is capitalized and should not be. Are you going on a safari in...
-
Unlike letters of credit, dollar drafts Blank______. Multiple choice question. proof to the buyer of the seller's good credit with a bank are drawn by a buyer on a seller and presented to the...
-
Caractersticas o elementos relevantes que contemplan la diversificacin de inversiones en el mercado de divisas.
-
You had a buddy in college who was fortunate to receive a monthly allowance of $300 from a loving aunt. It never failed. He would get the cash infusion on the 1st of each month and then spend it...
-
Generally, when work orders evidencing [a] are summarized on RUS Form 219, Inventory of Work Orders, the amount shown in Column 9, Loan Funds Subject to Advance by RUS, is equal to the excess of the...
-
The earliest statement of the principle of comparative advantage is associated with B) David Ricardo. A) David Hume_ C) Adam Smith D) Eli Heckscher E) Bertil Ohlin 2 * The comparative advantage is...
-
1. Which of the four major types of information systems do you think is the most valuable to an organization? 2. How do you critically associate the ideas of business agility and business efficiency...
-
Teresa is a civil engineer who uses her automobile for business. Teresa drove her automobile a total of 21,732 miles during 2012, of which 95 percent was business mileage. The actual cost of...
-
Harold Conners (Social Security number 785-23-9873) lives at 13234 DeMilo Drive, Houston, TX 77052, and is self-employed for 2012. He estimates his required annual estimated tax payment for 2012 to...
-
Olive Corporation was formed and began operations on January 1, 2012. The corporation's income statement for the year and the balance sheet at year-end are presented below. The corporation made...
-
Validate Eq. (4.20) and Eq. (4.25). Data From Equation (4.20) Data From Equation (4.25) t= 12 n dr. n
-
Derive Eq. (4.24). Data From Equation (4.24) sin =1- noro cos Bo nr
-
Reproduce Figures 4.11 and 4.12 by using \(f=8 \mathrm{GHz}\) and: (a) \(\varepsilon^{\prime}=2.8\) and \(\varepsilon^{\prime \prime}=0.032\) (dry soil); (b) \(\varepsilon^{\prime}=47\) and...
Study smarter with the SolutionInn App