Solutions_ch9

Solutions_ch9 - Problem 9.1 Carlton Germany Case 4 Balance Sheet Information End of Fiscal 2002 Liabilities and net worth 1,600,000 Accounts

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
Problem 9.1 Carlton Germany - Case 4 Balance Sheet Information, End of Fiscal 2002 Assets Liabilities and net worth Cash € 1,600,000 Accounts payable € 800,000 Accounts receivable 3,200,000 Short-term bank loan 1,600,000 Inventory 2,400,000 Long-term debt 1,600,000 Net plant and equipment 4,800,000 Common stock 1,800,000 Retained earnings 6,200,000 Sum € 12,000,000 Sum € 12,000,000 Important Ratios to be Maintained and Other Data Accounts receivable, as percent of sales 25.00% Inventory, as percent of annual direct costs 25.00% Cost of capital (annual discount rate) 20.00% Income tax rate 34.00% Base Case Case 1 Case 2 Case 3 Case 4 Assumptions Exchange rate, $/€ 1.2000 1.0000 1.0000 1.0000 1.0000 Sales volume (units) 1,000,000 1,000,000 2,000,000 1,000,000 500,000 Export sales volume (case 4) 500,000 Sales price per unit € 12.80 € 12.80 € 12.80 € 15.36 € 12.80 Export sales price per unit (case 4) € 15.36 Direct cost per unit € 9.60 € 9.60 € 9.60 € 9.60 € 9.60 Annual Cash Flows before Adjustments Sales revenue € 12,800,000 € 12,800,000 € 25,600,000 € 15,360,000 € 14,080,000 Direct cost of goods sold 9,600,000 9,600,000 19,200,000 9,600,000 9,600,000 Cash operating expenses (fixed) 890,000 890,000 890,000 890,000 890,000 Depreciation 600,000 600,000 600,000 600,000 600,000 Pretax profit € 1,710,000 € 1,710,000 € 4,910,000 € 4,270,000 € 2,990,000 Income tax expense 581,400 581,400 1,669,400 1,451,800 1,016,600 Profit after tax € 1,128,600 € 1,128,600 € 3,240,600 € 2,818,200 € 1,973,400 Add back depreciation 600,000 600,000 600,000 600,000 600,000 Cash flow from operations, in euros € 1,728,600 € 1,728,600 € 3,840,600 € 3,418,200 € 2,573,400 Cash flow from operations, in dollars $2,074,320 $1,728,600 $3,840,600 $3,418,200 $2,573,400 Adjustments to Working Capital for 2003 and 2007 Caused by Changes in Conditions Accounts receivable € 3,200,000 € 3,200,000 € 6,400,000 € 3,840,000 € 3,520,000 Inventory 2,400,000 2,400,000 4,800,000 2,400,000 2,400,000 Sum € 5,600,000 € 5,600,000 € 11,200,000 € 6,240,000 € 5,920,000 Change from base conditions in 2003 € - € - € 5,600,000 € 640,000 € 320,000 Year Year-End Cash Flows 1 (2003) $2,074,320 $1,728,600 $(1,759,400) $2,778,200 $2,253,400 2 (2004) $2,074,320 $1,728,600 $3,840,600 $3,418,200 $2,573,400 3 (2005) $2,074,320 $1,728,600 $3,840,600 $3,418,200 $2,573,400 4 (2006) $2,074,320 $1,728,600 $3,840,600 $3,418,200 $2,573,400 5 (2007) $2,074,320 $1,728,600 $9,440,600 $4,058,200 $2,893,400 Year Change in Year-End Cash Flows from Base Conditions 1 (2003) na $(345,720) $(3,833,720) $703,880 $179,080 2 (2004) na $(345,720) $1,766,280 $1,343,880 $499,080 3 (2005) na $(345,720) $1,766,280 $1,343,880 $499,080 4 (2006) na $(345,720) $1,766,280 $1,343,880 $499,080 5 (2007) na $(345,720) $7,366,280 $1,983,880 $819,080 Present Value of Incremental Year-End Cash Flows na $(1,033,914) $2,866,106 $3,742,892 $1,354,489
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Problem 9.2
Background image of page 2
Image of page 3
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 12/02/2009 for the course FIN ? taught by Professor ? during the Spring '09 term at 東京大学.

Page1 / 10

Solutions_ch9 - Problem 9.1 Carlton Germany Case 4 Balance Sheet Information End of Fiscal 2002 Liabilities and net worth 1,600,000 Accounts

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online