Palo Alto Electronics (PAE) of the US exports 140,000 sets of routers per year to the...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Palo Alto Electronics (PAE) of the US exports 140,000 sets of routers per year to the Philippines. It sells them for the equivalent of $112 per set. Current total costs are $88 per set and are expected to stay the same for the next ten years. PAE is studying an offer to start a subsidiary in the Philippines (to be named PAE Philippines) that would establish a project to produce and sell the routers locally. Initial investment would be $18,500,000 (including $100,000 in shipping and installation) in plant and equipment and $6,200,000 in net working capital. All initial NWC is expected to be recovered at the end of year ten. Plant and equipment will be depreciated to a book value of $3,500,000 on a straight-line basis for their ten-year project life, but will have $4,800,000 market salvage value. PAE Philippines would import all the parts it needs from the parent company at a cost of $24 per set. Additional local variable costs are $8 per set. Local fixed costs are $3,600,000. The parent's pre-tax profit margin on the $24 per unit sale to its subsidiary is $10. Tax rate in the US and the Philippines is 30%. Discount rate for Palo Alto is 12% and it applies to both the parent company and its prospective subsidiary. Assume there is no increase in the number of units sold over the ten year period. a. Use an income statement format and an excel spreadsheet to calculate all relevant cash flows from the subsidiary's perspective. b. Is the project profitable in its own right (i.e. from the subsidiary's perspective)? Show all calculations that enter into this decision masking process. c. Assuming no limits on repatriation, what are the effective annual cash flows to PAE (the parent company)? d. Should PAE build the plant in the Philippines instead of exporting? Show all calculations. Palo Alto Electronics (PAE) of the US exports 140,000 sets of routers per year to the Philippines. It sells them for the equivalent of $112 per set. Current total costs are $88 per set and are expected to stay the same for the next ten years. PAE is studying an offer to start a subsidiary in the Philippines (to be named PAE Philippines) that would establish a project to produce and sell the routers locally. Initial investment would be $18,500,000 (including $100,000 in shipping and installation) in plant and equipment and $6,200,000 in net working capital. All initial NWC is expected to be recovered at the end of year ten. Plant and equipment will be depreciated to a book value of $3,500,000 on a straight-line basis for their ten-year project life, but will have $4,800,000 market salvage value. PAE Philippines would import all the parts it needs from the parent company at a cost of $24 per set. Additional local variable costs are $8 per set. Local fixed costs are $3,600,000. The parent's pre-tax profit margin on the $24 per unit sale to its subsidiary is $10. Tax rate in the US and the Philippines is 30%. Discount rate for Palo Alto is 12% and it applies to both the parent company and its prospective subsidiary. Assume there is no increase in the number of units sold over the ten year period. a. Use an income statement format and an excel spreadsheet to calculate all relevant cash flows from the subsidiary's perspective. b. Is the project profitable in its own right (i.e. from the subsidiary's perspective)? Show all calculations that enter into this decision masking process. c. Assuming no limits on repatriation, what are the effective annual cash flows to PAE (the parent company)? d. Should PAE build the plant in the Philippines instead of exporting? Show all calculations.
Expert Answer:
Answer rating: 100% (QA)
Here are the calculations for this multiple part question a Income statement for PAE Philippines all ... View the full answer
Related Book For
Accounting for Decision Making and Control
ISBN: 978-1259564550
9th edition
Authors: Jerold Zimmerman
Posted Date:
Students also viewed these accounting questions
-
Planning is one of the most important management functions in any business. A front office managers first step in planning should involve determine the departments goals. Planning also includes...
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Review the Financial Statements provided to each group on Blackboard (You may use laptops for this exercise). [ Focus on: a) Is the company Profitable b) Does the company have a lot of liabilities c)...
-
Companies should always make and sell all products whose selling prices exceed variable costs. Assuming fixed costs are irrelevant, do you agree? Explain
-
Should the capital budgeting committee accept the internal auditors first and second suggestions, respectively? A. No for Suggestions 1 and 2. B. No for Suggestion 1 and Yes for Suggestion 2. C. Yes...
-
How can one be a leader as a staff nurse?
-
Teradyne Crystal makes fine tableware in its Ireland factory. The following data are taken from its production plans for 2009. Direct labor costs . . . . . . . ¬5,870,000 Setup costs . . . . . ....
-
What are some advantages and disadvantages to a company in using short-term financing?
-
A reliable sales forecast has been obtained indicating that the Special Products Company (see Section 1.2) would be able to sell 30,000 iWatches, which appears to be enough to justify introducing...
-
1. Rachel has $15,000 saved for a new car. If her state has a 7.3% sales tax how much can she afford to spend on a car? 2. If a PlayStation 4 costs $399.99 and your state has an 8% sales tax how much...
-
1.A company has two service departments (S1 and S2) and two manufacturing divisions (M1 and M2). The following information is available. Percent Allocable to Costs I ncurred Service Department S1 S2...
-
Tiger Furnishings produces two models of cabinets for home theater components, the Basic and the Dominator. Data on operations and costs for March follow: BasicDominatorTotalUnits...
-
what is the discussion for these agendas Agenda Item 1: Discussion on Q4 financial report Discussion Agenda Item 2: Discussion on financial forecast for Q1 Discussion Agenda Item 3: Discussion on...
-
Felicia is deciding on her schedule for next semester. She must take each of the following classes: English 102, Spanish 102, History 102, and College Algebra. If there are 15 sections of English...
-
Publicity campaign for the ABC murder book by Agatha Christie. Imagine that you are put in charge of advertising for the publication/launch of your book to the general public. You will need a brief...
-
Use the vertex formula to determine the vertex of the graph of the function. f(x) = x + 4x + 13 (x, y) = ( Write the function in standard form. f(x) =
-
Write a paper detailing a geographic information system (GIS) of your own design that would utilize data in an original manner.
-
Gemini Logistics (GL) offers packaging and shipping solutions to small and medium-sized companies in the greater metropolitan New York City region that do not have scale economies to do in-house...
-
Swedish Hospital uses a step-down method to allocate 25 indirect service department costs (information technology, laundry, security, records, food service, etc.) to the six direct patient care units...
-
Promotional Products (PP) manufactures and sells electronic accessories such as smart-phone cases, flash drives, etc. PP uses a traditional full absorption costing system for financial reporting and...
-
Use Kruskal's algorithm to find a minimal cost spanning tree for a graph whose vertices are labeled \(\{1,2, \ldots, 8\}\) and whose edges have the costs below: 146 51 25 321 1321 - - - - 2 - 21 -...
-
A variation on the critical path problem is the task scheduling problem. In this problem, unlike the critical path problem, explicit attention is paid to how many workers are available to do tasks,...
-
Cables are to connect several components of a sound system. The vertices in the graph below represent the components, and the edges are possible connections. The matrix above gives the lengths of...
Study smarter with the SolutionInn App