Monarch corporation | Business & Finance homework help

PART A

COMPREHENSIVE CHAPTER 12 & 13 PROBLEMS

MONARCH CORPORATION IS GOING TO START A NEW PRODUCT LINE OF PRODUCTS IN A WHOLE NEW MARKET.

THE DATA FOR ANALYSIS IS PRESENTED BELOW:

     

COST OF THE EQUIPMENT NEEDED

 $200,000

FIVE YEAR PROPERTY LIFE FOR TAX DEPRECIATION

 

NEW WORKING CAPITAL NEEDS

 $50,000

WILL BE RECOVERED AT THE END OF THE THIRD YEAR

PROJECTED NEW REVENUES:

      

SALES

 PROBABILITY

     

 $225,000

30%

     

 $350,000

50%

     

 $500,000

20%

     

COST OF GOOD SOLD

25%

OF SALES

    

VARIABLE CASH COSTS

15%

OF SALES

    

ANNUAL FIXED CASH COSTS:

      

   RENT

 $50,000

     

   CLEANING

 $20,000

     

   MAINTENANCE & OTHER

 $20,000

     

      TOTAL FIXED COSTS

 $90,000

     

EQUIPMENT DISPOSAL PROCEEDS

 $20,000

SALVAGE VALUE AT THE END OF YEAR 6

 

FIRM’S COST OF CAPITAL

9.00%

     

TAX RATE

30%

     

NOTE – WHEN COMPUTING TAX A NET LOSS FOR THE YEAR A POSITIVE TAX SAVINGS IS CREATED

 

            SINCE THERE IS OTHER INCOME TAX ON OTHER INCOME TO OFFSET

   

DEPRECIATION RATES FOR TAX PURPOSES:

     

      YEAR ONE

20.00%

     

      YEAR TWO

32.00%

     

      YEAR THREE

19.20%

     

      YEAR FOUR

11.50%

     

      YEAR FIVE

11.50%

     

      YEAR SIX

5.80%

     

ASSUMPTIONS:

      

ALL CASH FLOWS IN YEARS 1-6 OCCUR AT THE END OF THE YEAR.  ALL INITIAL CASH INFLOWS OR

 

OUTFLOWS OCCUR TODAY.

      

REQUIRED:

      

A.   ASSUMING SALES ARE $225,000 COMPUTE THE PAYBACK, IRR AND NPV.  FOR THE NPV COMPUTE

 

      AT BOTH THE FIRM’S DISCOUNT RATE AND 11%, WHICH IS A 2% PREMIUM ADDED TO THE RATE.

 

B.   COPY THE WHOLE WORKSHEET AND SOLUTIONS FOR PART A TO THE WORSHEET NAMED PART B,

 

      AND REDO THE COMPUTATIONS BY CHANGING THE ANNUAL SALES TO $350,000.

  

C.   COPY THE WHOLE WORKSHEET AND SOLUTIONS FOR PART A TO THE WORSHEET NAMED PART C,

 

      AND REDO THE COMPUTATIONS BY CHANGING THE ANNUAL SALES TO $500,000.

  

Fill in full of the Cells adown in Yellow using the instruction consecrated over.

 

 

 

 

 

PART A

        

YEARS

0

1

2

3

4

5

6

 

  INITIAL INVESTMENT (NO INCOME TAX AFFECTS)

       

COST OF THE EQUIPMENT NEEDED

 

       

WORKING CAPITAL NEEDS

 

       

   TOTAL INITIAL INVESTMENT

 

       

   ANNUAL OPERATING RECEIPTS

        

SALES

 

 

 

 

 

 

  

LESS COST OF GOODS SOLD

 

 

 

 

 

 

  

GROSS PROFIT

 

 

 

 

 

 

  

LESS VARIABLE COSTS

 

 

 

 

 

 

  

LESS FIXED COSTS

 

 

 

 

 

 

  

LESS DEPRECIATION

 

 

 

 

 

 

 –  

 

   PROFIT BEFORE TAX

 

 

 

 

 

 

  

LESS INCOME TAX

 

 

 

 

 

 

  

   PROFIT AFTER TAX

 

 

 

 

 

 

  

PLUS DEPRECIATION

 

 

 

 

 

 

  

   TOTAL OPERATING CASH FLOWS

 

 

 

 

 

 

  

   SALVAGE VALUE ON EQUIPMENT

        

PROCEEDS

 

       

LESS TAX BASIS OF EQUIPMENT:

        

   COST

 

       

   ACCUMULATED DEPRECIATION

 

       

      TAX BASIS

 

       

GAIN ON SALVAGE

 

       

LESS TAX ON SALVAGE GAIN

 

       

   NET PROCEEDS ON SALVAGE

 

       

RELEASE OF WORKING CAPITAL (NO TAX AFFECT)

 

      

TOTAL CASH FLOWS

 –  

 –  

 –  

 –  

 –  

 –  

 –  

 

CUMULATIVE CASH FLOWS

 –  

 –  

 –  

 –  

 –  

 –  

  

THREE METHODS OF EVALUATION

        

PAYBACK

 

YEARS

      

INTERNAL RATE OF RETURN

 

       

NET PRESENT VALUE AT

9.00%

 

      

NET PRESENT VALUE AT

11.00%

Order a unique copy of this paper
(275 words)

Approximate price: $11.5

Basic features
  • Free title page and bibliography
  • Unlimited revisions
  • Plagiarism-free guarantee
  • Money-back guarantee
  • 24/7 support
On-demand options
  • Writer’s samples
  • Part-by-part delivery
  • Overnight delivery
  • Copies of used sources
  • Expert Proofreading
Paper format
  • 275 words per page
  • 12 pt Arial/Times New Roman
  • Double line spacing
  • Any citation style (APA, MLA, Chicago/Turabian, Harvard)

Our guarantees

We value our customers and so we ensure that what we do is 100% original..
With us you are guaranteed of quality work done by our qualified experts.Your information and everything that you do with us is kept completely confidential.

Money-back guarantee

You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.

Read more

Zero-plagiarism guarantee

The Product ordered is guaranteed to be original. Orders are checked by the most advanced anti-plagiarism software in the market to assure that the Product is 100% original. The Company has a zero tolerance policy for plagiarism.

Read more

Free-revision policy

The Free Revision policy is a courtesy service that the Company provides to help ensure Customer’s total satisfaction with the completed Order. To receive free revision the Company requires that the Customer provide the request within fourteen (14) days from the first completion date and within a period of thirty (30) days for dissertations.

Read more

Privacy policy

The Company is committed to protect the privacy of the Customer and it will never resell or share any of Customer’s personal information, including credit card data, with any third party. All the online transactions are processed through the secure and reliable online payment systems.

Read more

Fair-cooperation guarantee

By placing an order with us, you agree to the service we provide. We will endear to do all that it takes to deliver a comprehensive paper as per your requirements. We also count on your cooperation to ensure that we deliver on this mandate.

Read more
  • Order now for this paper or similar assignments at discounted prices
  • WhatsApp chat