FIN624_fcordero_week4

FIN624_fcordero_week4 - Kimball International, Inc....

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

View Full Document Right Arrow Icon

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

View Full DocumentRight Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Kimball International, Inc. SALES/day Bad Debt Rate SE $232,877 bE 1.70% EXPE 2% CPE SA $260,274 bA 2.00% EXPA 2.10% CPA SB $273,973 bB 2.30% EXPB 3% CPB SC $287,671 bC 2.15% EXPC 2.50% CPC k 6.5% i p VCR 45% There is no discount offered so the Z equations only have the last three terms in it. NPV=PV of sales to non-discount takers - Variable operating costs - Variable credit and collection c ZE ZA ZB ZC PV of Sales to no 227,097.91 252,105.39 264,701.50 278,118.40 Var Op costs -104,794.52-117,123.29-123,287.67-129,452.05 Var other costs-0.02-5,402.26-8,127.99-7,105.73 122,303.37 129,579.85 133,285.84 141,560.61 7,276.47 NPVA $40,860,188 ZB-ZE 10,982.47 NPVB $61,670,771 ZC-ZE 19,257.24 NPVC $108,136,810 Cash Flow Operating Activiti $38,000,000 Investing Activitie ($7,000,000) Financing Activiti ($5,000,000) Net Cash Flow $26,000,000 1997 1st qrtr 1996 1st qrtr Net Income $13,521,000 $8,418,000 61.0% increase Earnings per Sha $0.65 $0.40 62.5% increase Credit Admin & Collection Expense Paying Cu Collectio Z=ZA-ZE Quarter ending Sept. 30, 1996 45 66 63 68 costs ustomers' on Period Proposal C should be adopt ed because it adds the most to the value of the company. I ts net present value is the highest of all the scenar ios. I mplementing the change in credit ter ms and standards would result in the most beneficial results in cash f low. ter ms and standards would result in the most beneficial results in cash f low....
View Full Document

Page1 / 8

FIN624_fcordero_week4 - Kimball International, Inc....

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