ECON 351 Financial Economics : Expenditures and Non-Economic Expenditu
Investment Detail
Identify and describe the following aspects of the investment project:
- Capital Expenditures
- Raw Materials
- Cash for operations
Financial Details
Profit and Loss Projections
Provide at least 1 year projection of unit sales, price and revenues. State assumptions in terms of size of market, growth, and market share target. Describe product, product mix, and gross margin targets.
Cost Projections
Provide at least 1 year projection of unit cost of sales, preferably with breakdown by raw material and labor.
Cash Flow and IRR
Provide at least 1 year cash flow projection based on the capital expenditure, revenue and cash projections. Compute IRR assuming exit at end of 5 years.
Opportunities and Threats
List and describe opportunities and threats and estimate its impact on gross income and/or IRR computations for each opportunity and threat. Recommend actions to mitigate identified threats.
Operating Plans / Strategies
Describe thoroughly what the company must do well to meet projections.
Answer:
Investment Detail
The capital investment project is of utmost importance in relation to investment control. The purpose of capital investment project is to check and measure the acceptability of the project in terms of the benefit it generates.
The aspects of the investment project that have been asked to identify and describe are Capital Expenditures, Raw Materials and Cash for operations.
Capital Expenditures can be defined as those expenditures whose perks are to be considered for a time period more than one year. Capital expenditures do not get created very often, but they are essentially for larger sums of money. Capital Budgeting or Capital Expenditure Analysis involves determining the value potential of a project/investment. This is known as Net Present Value (Cvijanovi?, 2014). Capital Expenditure can be divided into three different forms that are cost reducing expenditures, increasing the revenue related expenditures and non-economic expenditures. In simple terms of accounting, a particular expenditure is said to be a capital expenditure when a capital asset is purchased or a specific investment is incurred that extends the utilizable life of the capital asset. The value of capital expenditures a firm will most probably incur is dependent on the type of industry it occupies (Cho, Freedman & Patten, 2012).
Raw materials are essentially substances that are used in the primary manufacturing of inventory or goods. Raw Materials have a totally different or separate market which is called the factor market, as raw materials are primarily factors of production including capital and labor (Kingsman, 2014). In more simple accounting terms, when the raw materials are used, there is a reduction in the raw materials inventory and simultaneously the work in progress account increases and finally transferred to the finished goods (Tung, 2012).
Cash for operations or cash flow analysis is a very complex process for both investors and companies. Cash for operations primarily refer to the monetary benefit generated by the core or major business activities of the company. It provides a clear image of the entire picture of the of the company’s health. Upgrading or installing new equipment and purchasing another company, these types of activities lead companies to incur expenses which are record as negative cash flow. Similarly, in case a company decides to sell the old equipment, these activities are also treated as investing activities (Chen et al., 2012).
Financial Details
a. Profit and Loss Projections
Particulars |
Year 1 |
Inflation Rate |
|
Sales Growth Rate |
|
Sales Volume |
10000 |
Selling Price Per Unit |
$3,500 |
Total Sales Revenue |
$35,000,000 |
Cost of Good Sold per unit: |
|
Raw Material Consumed |
($1,500) |
Direct Labor Cost |
($1,000) |
Total Cost of Goods Sold p.u. |
($2,500) |
Total Cost of Goods Sold |
($25,000,000) |
GROSS PROFIT |
$10,000,000 |
Variable Manufacturing Overhead p.u |
($650) |
Total Variable Manufacturing Overhead |
($6,500,000) |
Depreciation on Property,Plant & Equipment |
($350,000) |
Total Manufacturing Overhead |
($6,850,000) |
General Administrative Expenses: |
|
Depreciation on Furniture & Fixtures |
($75,000) |
Depreciation on Computer Equipment |
($150,000) |
Amortization of Patent |
($9,000) |
Amortization of Trademark |
($30,000) |
Insurance |
($12,000) |
Rates & Taxes |
($6,500) |
Salary of Office Staffs |
($100,000) |
Cleaning Charges |
($5,000) |
Electricity for Office |
($15,000) |
Telephone & Internet |
($8,000) |
Total General Administrative Expenses |
($410,500) |
Selling & Marketing Expenses: |
|
Depreciation on Motor Vehicle |
($150,000) |
Salary of Marketing Staffs |
($150,000) |
Sales Commissions @0.5% on Sales |
($175,000) |
Travelling charges @0.25% on Sales |
($87,500) |
Total Selling & Marketing Expenses |
($562,500) |
Net Operating Profit/(Loss) |
$2,177,000 |
Interest Expenses: |
|
Interest on Bond |
($440,396) |
Interest on Loan From Bank |
($158,940) |
Total Interest Expenses |
($599,336) |
Net Profit before Tax |
$1,577,664 |
Income Tax Expenses |
($473,299) |
Net Profit after Tax |
$1,104,365 |
Gross Profit Margin |
28.57% |
Net Profit Margin |
3.16% |
Return on Equity |
16.68% |
b. Cost Projections
Particulars |
Year 1 |
|
|
Inflation Rate |
|
Sales Growth Rate |
|
|
|
Sales Volume |
10000 |
|
|
Cost of Good Sold per unit: |
|
|
|
Raw Material Consumed |
($1,500) |
Direct Labor Cost |
($1,000) |
|
|
Total Cost of Goods Sold p.u. |
($2,500) |
|
|
Total Cost of Goods Sold |
($25,000,000) |
c. Cash Flow and IRR
Particulars |
Year 1 |
|
|
Cash Flow from Operating Activities: |
|
|
|
Cash Sales |
$14,000,000 |
Collection from Debtors |
$19,250,000 |
Cash Purchase |
($6,000,000) |
Payment to Suppliers |
($7,500,000) |
Direct Labor Cost |
($9,166,667) |
Manufacturing Expenses |
($6,500,000) |
Insurance |
($12,000) |
Rates & Taxes |
($6,500) |
Salary of Office Staffs |
($91,667) |
Cleaning Charges |
($5,000) |
Electricity for Office |
($13,750) |
Telephone & Internet |
($7,333) |
Salary of Marketing Staffs |
($137,500) |
Sales Commissions @1.5% on Sales |
($175,000) |
Travelling charges @2% on Sales |
($87,500) |
Income Tax Expenses |
($473,299) |
Cash Inflow/(Outflow) from Operating Activities |
$3,073,784 |
Cash Flow from Investing Activities: |
|
|
|
Purchase of Non-Current Assets |
($6,945,000) |
Preliminary Expenses |
($175,000) |
Sale of Assets |
|
Return on Deposits |
|
|
|
Cash Inflow/(Outflow) from Investing Activities |
($7,120,000) |
|
|
Cash Flow from Financing Activities: |
|
|
|
Share Issue |
$6,622,500 |
Bonds Issue |
$4,635,750 |
Loan From Bank |
$1,986,750 |
Interest Payment |
($599,336) |
Dividend Payment |
($386,528) |
Repayment of Bond |
|
Repayment of Loan from Bank |
|
|
|
Cash Inflow/(Outflow) from Financing Activities |
$12,259,136 |
|
|
Net Cash Increase/(Decrease) for the period |
$8,212,920 |
Add: Opening Cash Balance |
$0 |
|
|
Closing Cash Balance |
$8,212,920 |
IRR:
|
Year | |||||
Particulars |
0 |
1 |
2 |
3 |
4 |
5 |
|
|
|
|
|
|
|
Initial Investment: |
|
|
|
|
|
|
Purchase of Non-Current Assets |
-6945000 |
|
|
|
|
|
Prelinimary Expenses |
-175000 |
|
|
|
|
|
Working Capital |
-6125000 |
|
|
|
|
|
|
|
|
|
|
|
|
Total Initial Investment |
-13245000 |
0 |
0 |
0 |
0 |
0 |
|
|
|
|
|
|
|
Net Opearting Profit before Tax |
0 |
2177000 |
2509594 |
2850499 |
3204194 |
3574794 |
Less: Income Tax |
0 |
653100 |
752878 |
855150 |
961258 |
1072438 |
|
|
|
|
|
|
|
Net Operating Profit after Tax |
0 |
2830100 |
3262473 |
3705649 |
4165453 |
4647232 |
Add: Depreciation & Amortization |
0 |
764000 |
692750 |
635187.5 |
588659 |
551030 |
|
|
|
|
|
|
|
Net Operating Cash Flow |
0 |
3594100 |
3955223 |
4340836 |
4754112 |
5198263 |
|
|
|
|
|
|
|
Terminal Value: |
|
|
|
|
|
|
Sale of Non-Current Assets |
|
|
|
|
|
1125000 |
Recovery of Preliminary Expenses |
|
|
|
|
|
17500 |
Recovery of Working Capital |
|
|
|
|
|
6125000 |
|
|
|
|
|
|
|
Total Terminal Value |
0 |
0 |
0 |
0 |
0 |
7267500 |
|
|
|
|
|
|
|
Net Annual Cash Flow |
-13245000 |
3594100 |
3955223 |
4340836 |
4754112 |
12465763 |
|
|
|
|
|
|
|
Discount Rate (WACC) |
8.17% |
8.17% |
8.17% |
8.17% |
8.17% |
8.17% |
|
|
|
|
|
|
|
Discounted Cash Flow |
-13245000 |
3322717 |
3380472 |
3429912 |
3472820 |
8418503 |
|
|
|
|
|
|
|
IRR |
16.71% |
Opportunities and Threats
For the easy understanding of the opportunities and threats that are related to venturing into an investment project, the investment in a smart watch manufacturing company is taken into consideration (Bundy, Shropshire & Buchholtz, 2013).
OPPORTUNITIES 1. Infrastructure capitalization and increase in research and development. 2. Emerging departments which lead to further innovations and help to shape up the economy. 3. Environmental assets in abundance in order to increase the productivity. 4. The existing physical assets and social capital which have a great potential of growth with extra investment will lead to enhancement of profit. 5. Interest collected on further investments will lead to economic growth. |
IMPACT ON GROSS INCOME Gross Income will increase and IRR will decrease. Gross Income will increase and IRR will decrease.
Gross Income will increase and IRR will decrease. Gross Income will increase and IRR will decrease.
Gross Income will increase and IRR will decrease. |
THREATS 1. External and internal connectivity issues. 2. Unable to clearly figure out the loopholes in strategic planning that leads to blockage in further development. 3. Failure to identify the scopes of improvements in the research and development department. 4. Failure to identify the loopholes in planning increase in productivity. 5. Increased number of competitors emerging from national and international markets. 6. Central rules and regulations monitoring organizational policies all over (Yuan, 2013). |
IMPACT ON GROSS INCOME Gross Income will decrease and IRR will increase. Gross Income will decrease and IRR will increase.
Gross Income will decrease and IRR will increase.
Gross Income will decrease and IRR will increase. Gross Income will decrease and IRR will increase.
Gross Income will decrease and IRR will increase.
|
Actions to mitigate identified threats should be like internal organizational communication should be improved so that internal and external communication is done in a better way. The planning strategy should be well thought, practical, easy to implement and simple to understand. Research and development is a very crucial part of an organization and sincere steps should be taken in order to exclude any kind of related issues. Plan to increase productivity should be without loopholes. Issues related with increased number of competitors can be solved with further innovation in product manufacturing and technology. Central rules and regulations monitoring organizational policies should be in such a way that a general policy does not affect the firms.
Operating Plans / Strategies
The operating plan for a successful manufacturing business venture is that the budget development plan should be linked with corporate strategy. This is because the budget constitutes of the plans and strategies linked with evaluating the productivity, revenues and other expected losses, thus the corporate strategy should be framed in such a way that it is in accordance with the budget planning.
Resources should be allocated in a strategic manner so as to ensure optimum utilization of all the resources.
Affix incentives to measure the performance hike so that the employees are motivated in such a way that they perform in the best manner.
The next measure should be that the budget complexity should be reduced that is the allocation decisions should be taken quickly, targets should be achieved in less time and organizational operations should be carried out without further disturbance.
The budget should also be flexible in order to accommodate change (Bullinger & Warschat, 2012).
References:
Bullinger, H. J., & Warschat, J. (Eds.). (2012). Concurrent simultaneous engineering systems: the way to successful product development. Springer Science & Business Media.
Bundy, J., Shropshire, C., & Buchholtz, A. K. (2013). Strategic cognition and issue salience: Toward an explanation of firm responsiveness to stakeholder concerns. Academy of Management Review, 38(3), 352-376.
Chen, Q., Chen, X., Schipper, K., Xu, Y., & Xue, J. (2012). The sensitivity of corporate cash holdings to corporate governance. The Review of Financial Studies, 25(12), 3610-3644.
Cho, C. H., Freedman, M., & Patten, D. M. (2012). Corporate disclosure of environmental capital expenditures: A test of alternative theories. Accounting, Auditing & Accountability Journal, 25(3), 486-507.
Cvijanovi?, D. (2014). Real estate prices and firm capital structure. The Review of Financial Studies, 27(9), 2690-2735.
Kingsman, B. G. (2014). Raw materials purchasing: an operational research approach (Vol. 4). Elsevier.
Tung, J. (2012). A study of product innovation on firm performance. International Journal of Organizational Innovation (Online), 4(3), 84.
Yuan, H. (2013). A SWOT analysis of successful construction waste management. Journal of Cleaner Production, 39, 1-8.
Buy ECON 351 Financial Economics : Expenditures and Non-Economic Expenditu Answers Online
Talk to our expert to get the help with ECON 351 Financial Economics : Expenditures and Non-Economic Expenditu Answers to complete your assessment on time and boost your grades now
The main aim/motive of the management assignment help services is to get connect with a greater number of students, and effectively help, and support them in getting completing their assignments the students also get find this a wonderful opportunity where they could effectively learn more about their topics, as the experts also have the best team members with them in which all the members effectively support each other to get complete their diploma assignments. They complete the assessments of the students in an appropriate manner and deliver them back to the students before the due date of the assignment so that the students could timely submit this, and can score higher marks. The experts of the assignment help services at urgenthomework.com are so much skilled, capable, talented, and experienced in their field of programming homework help writing assignments, so, for this, they can effectively write the best economics assignment help services.