ou have founded a company to sell thin client computers to the food processing ndustry for Internet e-commerce transaction processing. Before investing in your ew company, a venture capitalist has asked for a five year pro-forma income tatement showing unit sales, revenue, total variable cost, marketing expense, ixed cost, and profit before tax. You expect to sell 1,600 units of the thin client computers in the first year for a price of $1,800 each. Swept along by Internet growth, you expect to double unit sales each year for the next five years. However, competition will force a 15% decline in price each year. Fortunately, echnical progress allows initial variable manufacturing costs of $1,000 for each unit to decline by 6% per year. Fixed costs are estimated to be $1,000,000 per ear. Marketing expense is projected to be 14% of annual revenue. When it pecomes profitable to do so, you will lease an automated assembly machine that educes variable manufacturing costs by 20% but doubles annual fixed cost; the ew variable manufacturing cost will also decline by 6% per year. Net Present

Cornerstones of Cost Management (Cornerstones Series)
4th Edition
ISBN:9781305970663
Author:Don R. Hansen, Maryanne M. Mowen
Publisher:Don R. Hansen, Maryanne M. Mowen
Chapter19: Capital Investment
Section: Chapter Questions
Problem 9E: Each of the following scenarios is independent. All cash flows are after-tax cash flows. Required:...
icon
Related questions
Question
You have founded a company to sell thin client computers to the food processing
industry for Internet e-commerce transaction processing. Before investing in your
new company, a venture capitalist has asked for a five year pro-forma income
statement showing unit sales, revenue, total variable cost, marketing expense,
fixed cost, and profit before tax. You expect to sell 1,600 units of the thin client
computers in the first year for a price of $1,800 each. Swept along by Internet
growth, you expect to double unit sales each year for the next five years.
However, competition will force a 15% decline in price each year. Fortunately,
technical progress allows initial variable manufacturing costs of $1,000 for each
unit to decline by 6% per year. Fixed costs are estimated to be $1,000,000 per
year. Marketing expense is projected to be 14% of annual revenue. When it
becomes profitable to do so, you will lease an automated assembly machine that
reduces variable manufacturing costs by 20% but doubles annual fixed cost; the
new variable manufacturing cost will also decline by 6% per year. Net Present
Value (NPV) will be used to aggregate the stream of annual profits, discounted at
15% per year. Ignoring tax considerations, build a spreadsheet model for the
venture capitalist. How many units will you need to sell in the first year (1) to
break even in the first year or (2) to break even in the second year? To what
parameters is NPV most sensitive? Prepare a managerial report summarizing your
findings.
Transcribed Image Text:You have founded a company to sell thin client computers to the food processing industry for Internet e-commerce transaction processing. Before investing in your new company, a venture capitalist has asked for a five year pro-forma income statement showing unit sales, revenue, total variable cost, marketing expense, fixed cost, and profit before tax. You expect to sell 1,600 units of the thin client computers in the first year for a price of $1,800 each. Swept along by Internet growth, you expect to double unit sales each year for the next five years. However, competition will force a 15% decline in price each year. Fortunately, technical progress allows initial variable manufacturing costs of $1,000 for each unit to decline by 6% per year. Fixed costs are estimated to be $1,000,000 per year. Marketing expense is projected to be 14% of annual revenue. When it becomes profitable to do so, you will lease an automated assembly machine that reduces variable manufacturing costs by 20% but doubles annual fixed cost; the new variable manufacturing cost will also decline by 6% per year. Net Present Value (NPV) will be used to aggregate the stream of annual profits, discounted at 15% per year. Ignoring tax considerations, build a spreadsheet model for the venture capitalist. How many units will you need to sell in the first year (1) to break even in the first year or (2) to break even in the second year? To what parameters is NPV most sensitive? Prepare a managerial report summarizing your findings.
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps

Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Cornerstones of Cost Management (Cornerstones Ser…
Cornerstones of Cost Management (Cornerstones Ser…
Accounting
ISBN:
9781305970663
Author:
Don R. Hansen, Maryanne M. Mowen
Publisher:
Cengage Learning
Principles of Accounting Volume 2
Principles of Accounting Volume 2
Accounting
ISBN:
9781947172609
Author:
OpenStax
Publisher:
OpenStax College