Sol 2 - The pro forma income statement will be: Sales...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
The pro forma income statement will be: Sales $19,055,000 Variable costs 10,464,000 Costs 8,250,000 Depreciation 2,600,000 EBT 2,259,000 Taxes 903,600 *assumes a tax credit Net income $1,355,400 Using the bottom up OCF calculation, we get: OCF = NI + Depreciation = $1,355,400 + 2,600,000 OCF = $1,244,600 And the worst-case NPV is: NPV = $18.2M .95M + $1,244,600(PVIFA14%,7) + .95M/1.147 NPV = $13,433,120.34 16. To calculate the sensitivity of the NPV to changes in the price of the new club, we simply need to change the price of the new club. We will choose $750, but the choice is irrelevant as the sensitivity will be the same no matter what price we choose. We will calculate the sales and variable costs first. Since we will lose sales of the expensive clubs and gain sales of the cheap clubs, these must be accounted for as erosion. The total sales for the new project will be: Sales New clubs $750 55,000 = $41,250,000 Exp. clubs $1,100 ( 13,000) = 14,300,000 Cheap clubs $400 10,000 = 4,000,000
Background image of page 1

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

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

This note was uploaded on 02/26/2012 for the course MBA IT DOM1 taught by Professor Kviswanathan during the Spring '12 term at Indian Institute of Technology, Chennai.

Page1 / 2

Sol 2 - The pro forma income statement will be: Sales...

This preview shows document pages 1 - 2. Sign up to view the full document.

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