Following your team's financial evaluation (NPV) of Proposal 1 (winery in China) and Proposal 2 (luxury...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Following your team's financial evaluation (NPV) of Proposal 1 (winery in China) and Proposal 2 (luxury resort), which project would you recommend? Show your calculations by placing screenshots of your team's completed NPV analysis (Steps 1 and 2 of the SIAM template) in the Kilgors simulation - one for Proposal 1 and another one for Proposal 2 in the answer box provided for Question 1 in your team's Assessment 2 Part B Team Answer Booklet (see blank sample image below). folio of haury holiday resorts and hotale Home Page 2 2017 2018 2019 2020 2021 2022 2025 2024 2025 2026 2027 M Acquisition of a fully integrated wine company in China years after start of project calendar year operations sales revenue cost of goods sold (COGS) cost of vineyard operations winemaking and bottling Total COGS gross profit operating costs utilities marketing, sales and administration depreciation & amortisation other (cash expenditure) total operating costs operating profit income tax profit after tax add depreciation after tax cash flows from operating activities investments acquisition of business property plant & equipment other investments termination net cash flow from investing activities relevant cash flow from operating activities relevant cash flows from investing activities relevant net cash flow (IRR) NPV discount rate relevant discounted net cash flows (NPV) 0 1 2 3 4 5 6 7 8 2017 2018 2019 2020 2021 2022 2023 2024 2025 rate AUD '000 AUD'000 AUD '000 AUD'000 AUD '000 AUD'000 AUD '000 AUD'000 AUD '000 2026 AUD '000 Home Page 9 10 2027 AUD'000 3,991 3,991 3,991 4,191 4,400 4,928 (1,118) (1,207) (1,304) (1,356) (1,410) (1,467) (1,038) (1,121) (1,211) (1,259) (1,310) (1,310) (2,156) (2,328) (2,515) (2,615) (2,720) (2,776) 0 0 0 1,835 1,663 1,476 1,575 1,680 2,152 0 0 0 0 0 0 (399) (411) (423) (436) (449) (463) (479) (527) (580) (638) (701) (806) (599) (650) (650) (650) (650) (650) (650) (650) (650) (650) (650) (67) (105) (105) (140) (140) (145) (145) (180) (180) (220) (220) (1,544) (1,693) (1,758) (1,864) (1,940) (2,064) (795) (830) (830) (870) (870) 291 (30) (282) (288) (260) 88 (795) (830) (830) (870) (870) 30% (87) 0 0 0 0 (26) 0 0 0 0 0 204 (30) (282) (288) (260) 61 (795) (830) (830) (870) 599 650 650 650 650 650 650 650 650 803 620 368 362 390 711 (145) (180) (180) 650 (220) (870) 650 (220) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 620 368 362 390 711 (145) (180) (180) (220) (220) 0 0 0 0 0 0 0 0 0 0 0 -17.1% 0 620 368 362 390 711 (145) (180) (180) (220) (220) 10.0% 1,411 0 563 304 272 266 442 (82) (92) (84) (93) (85) Sensitivity Analysis uncertainty 3,500 +/- 3,000 % gross profit 15% operating costs 10% termination value 15% 2,500 2,000 1,500 1,000 optimistic IRR -34.7% NPV 3,267 expected pessimistic -17.1% 1,411 500 34.5% 0 (445) optimistic expected pessimistic NPV difference ($) 1,856 (1,856) (500) NPV difference (%) 132% 132% (1,000) Notes Following your team's financial evaluation (NPV) of Proposal 1 (winery in China) and Proposal 2 (luxury resort), which project would you recommend? Show your calculations by placing screenshots of your team's completed NPV analysis (Steps 1 and 2 of the SIAM template) in the Kilgors simulation - one for Proposal 1 and another one for Proposal 2 in the answer box provided for Question 1 in your team's Assessment 2 Part B Team Answer Booklet (see blank sample image below). folio of haury holiday resorts and hotale Home Page 2 2017 2018 2019 2020 2021 2022 2025 2024 2025 2026 2027 M Acquisition of a fully integrated wine company in China years after start of project calendar year operations sales revenue cost of goods sold (COGS) cost of vineyard operations winemaking and bottling Total COGS gross profit operating costs utilities marketing, sales and administration depreciation & amortisation other (cash expenditure) total operating costs operating profit income tax profit after tax add depreciation after tax cash flows from operating activities investments acquisition of business property plant & equipment other investments termination net cash flow from investing activities relevant cash flow from operating activities relevant cash flows from investing activities relevant net cash flow (IRR) NPV discount rate relevant discounted net cash flows (NPV) 0 1 2 3 4 5 6 7 8 2017 2018 2019 2020 2021 2022 2023 2024 2025 rate AUD '000 AUD'000 AUD '000 AUD'000 AUD '000 AUD'000 AUD '000 AUD'000 AUD '000 2026 AUD '000 Home Page 9 10 2027 AUD'000 3,991 3,991 3,991 4,191 4,400 4,928 (1,118) (1,207) (1,304) (1,356) (1,410) (1,467) (1,038) (1,121) (1,211) (1,259) (1,310) (1,310) (2,156) (2,328) (2,515) (2,615) (2,720) (2,776) 0 0 0 1,835 1,663 1,476 1,575 1,680 2,152 0 0 0 0 0 0 (399) (411) (423) (436) (449) (463) (479) (527) (580) (638) (701) (806) (599) (650) (650) (650) (650) (650) (650) (650) (650) (650) (650) (67) (105) (105) (140) (140) (145) (145) (180) (180) (220) (220) (1,544) (1,693) (1,758) (1,864) (1,940) (2,064) (795) (830) (830) (870) (870) 291 (30) (282) (288) (260) 88 (795) (830) (830) (870) (870) 30% (87) 0 0 0 0 (26) 0 0 0 0 0 204 (30) (282) (288) (260) 61 (795) (830) (830) (870) 599 650 650 650 650 650 650 650 650 803 620 368 362 390 711 (145) (180) (180) 650 (220) (870) 650 (220) 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 620 368 362 390 711 (145) (180) (180) (220) (220) 0 0 0 0 0 0 0 0 0 0 0 -17.1% 0 620 368 362 390 711 (145) (180) (180) (220) (220) 10.0% 1,411 0 563 304 272 266 442 (82) (92) (84) (93) (85) Sensitivity Analysis uncertainty 3,500 +/- 3,000 % gross profit 15% operating costs 10% termination value 15% 2,500 2,000 1,500 1,000 optimistic IRR -34.7% NPV 3,267 expected pessimistic -17.1% 1,411 500 34.5% 0 (445) optimistic expected pessimistic NPV difference ($) 1,856 (1,856) (500) NPV difference (%) 132% 132% (1,000) Notes
Expert Answer:
Related Book For
Making Hard Decisions with decision tools
ISBN: 978-0538797573
3rd edition
Authors: Robert Clemen, Terence Reilly
Posted Date:
Students also viewed these finance questions
-
A conical tank with an upper radius of 4 m and a height of 5 m drains into a cylindrical tank with a radius of 4 m and a height of 5 m (see figure). If the water level in the conical tank drops at a...
-
Discuss the goals of expansionary and contractionary monetary policies used by the Federal Reserve Bank and the approaches (called monetary policy tools) used to achieve each policy. Also, discuss...
-
In July 2009, Malcolm bought a piece of land for 40,000. In June 2016 he sold part of the land for 11,000. This disposal was not caused by a compulsory purchase and was his only disposal of land in...
-
Discussing the recovery of the labor market in Europe, the European Central Bank (ECB) noted: Hourly wages adjusted earlier and more sharply in the United States than in the euro area. Different...
-
Suppose we have market basket data consisting of 100 transactions and 20 items. If the support for item a is 25%, the support for item b is 90% and the support for itemset {a, b} is 20%. Let the...
-
What is a System Storage Concept? Identify examples of its UCs.
-
Presented below is an incomplete income statement and an incomplete comparative balance sheet of Cotte Corporation. Additional information:1. The receivables turnover for 2011 is 10 times.2. All...
-
Examine the following C++ code. What is most likely to happen with this loop? int i = 1; while(i < 100) { if(i > 50 && i % 25 == 0) { continue; } i++; } i will get updated to 0 The code will run 100...
-
Select a company that uses a reverse marketing approach. Explain what they use for reverse marketing, why you believe reverse marketing works for them, how you see their products outshining others in...
-
Paymore Products places orders for goods equal to 75% of its sales forecast in the next quarter which has been provided in the table below. Sales forecast Quarter in Coming Year First $492 Second...
-
Executive Summary: Although this appears at the very beginning, it should be written after you have prepared the rest of the paper. It will contain a snapshot of the information inside the document,...
-
a. Is Google generating positive cash flow from its operations? b. How much did Google invest in new capital expenditures over the period? c. Describe Google's sources of financing in the financial...
-
Part A. Break-even Analysis Part B. Budgets Utility Total Month January Case Productic Cost Finished Goods Inventory 500 $ 600.00 February 800 $ 660.00 March 1,200 $ 740.00 April 1,100 $ 720.00 May...
-
five pages, including: Engaging landing page with quality content Info page on the caf experience, food, beverages offered etc. Online ordering, payment and reservations About us & contact page...
-
Write a paper to identify critical success factors involved in establishing Small Scale Industries especially for distribution of pharmaceutical chemicals such as essential oils, solvents and fixed...
-
The Higher the time period of the financial security the higher the. ............... risk. O a. Maturity O b. Default and Maturity Oc. Default O d. Liquidity
-
As the Human Resources manager for Beautiful Bottles Pty Ltd, a company manufacturing bottles for the food industry, you have been asked by the accountant to help reduce the product costs of each...
-
Innovative Computers Pty Ltd produces laptops. Each laptop contains a rechargeable battery and LCD screen. Batteries and screens are purchased from an outside supplier for \($192\) and \($300\) each,...
-
As the marketing manager for Smart Fones Industries Pty Ltd you have asked the accountant what it costs to make the SFI2026 model as you want to set a price for the phone. A similar phone produced by...
Study smarter with the SolutionInn App