Operating cash flow and cash flow from assets table

Assignment Help Financial Management

Reference no: EM131918177

Conch Republic Electronics is a midsized electronics manufacturer located in Key West, Florida. The company president is Shelley Couts, who inherited the company. When it was founded over 70 years ago, the company originally repaired radios and other household appliances. Over the years, the company still maintain its main service business of repairing household electronics, which accounts for about 50 percent of its total revenue. The company also expanded into the business of manufacturing electronic items. You and your team, the Carson College of Business graduates, are hired by the company's finance department to evaluate a new project for the company.

One of the major revenue-producing items of Conch Republic's manufacture division is a smart phone. Conch Republic currently has one smart phone model on the market, and sales have been excellent. Conch Republic's main competitor on the smart phone market is Apple Inc. (AAPL). Conch Republic's smart phone is a unique item in that it comes in a variety of tropical colors and is preprogrammed to play Jimmy Buffett music. However, as with any electronic item, technology changes rapidly, and the current smart phone has limited features in comparison with newer models. Conch Republic spent $750,000 to develop a prototype for a new smart phone that has all the features of the existing smart phone but adds new features such as WiFi tethering. The company has spent a further $200,000 for a marketing study to determine the expected sales figures for the new smart phone.

Conch Republic can manufacture the new smart phones for $215 each in variable costs. Fixed costs for the operation are estimated to run $6.1 million per year. The estimated sales volume is 155,000, 165,000, 125,000, 95,000, and 75,000 per year for the next five years, respectively. The unit price of the new smart phone will be $520. The necessary equipment can be purchased for $40.5 million and will be depreciated on a seven-year MACRS schedule. It is believed the value of the equipment in five years will be $6.1 million.

As previously stated, Conch Republic currently manufactures a smart phone. Production of the existing model is expected to be terminated in two years. If Conch Republic does not introduce the new smart phone, sales will be 95,000 units and 65,000 units for the next two years,

2 respectively. The price of the existing smart phone is $380 per unit, with variable costs of $145 each and fixed costs of $4.3 million per year. If Conch Republic does introduce the new smart phone, sales of the existing smart phone will fall by 30,000 units per year, and the price of the existing units will have to be lowered to $210 each. Net working capital for the smart phones will be 20 percent of sales and will occur with the timing of the cash flows for the year; for example, there is no initial outlay for NWC, but changes in NWC will first occur in Year 1 with the first year's sales. Conch Republic has a 35 percent corporate tax rate. The company has a target debt to equity ratio of 1 and is currently AA rated. The overall cost of capital of the company is 12 percent.

The finance department of the company has asked your team to prepare a report to Shelly, the company’s president, and the report should answer the following questions.

QUESTIONS:

Can you and your team prepare the income statement table, the operating cash flow (OCF) table, and the total cash flow from assets (CFFA) table?

Reference no: EM131918177

Questions Cloud

Calculate the value of european call option : Using the Black-Scholes option pricing formula, calculate the value of a European call option that will not pay a dividend.

Analysis of a business ethics decision situation : Analysis of a business ethics decision situation, assessing the situation and the possible resolutions through as many of the ‘lenses'.

Calculate the yield to maturity for the three bonds : Calculate the yield to maturity for the three bonds. calculate each of the one year forward rates.

Research on weed marijunana - contemporary and historic use : Weed marijunana research contemporary and historic use, as well as investigating current issues of the drug within a youth work context

Operating cash flow and cash flow from assets table : Can you and your team prepare the income statement table, the operating cash flow (OCF) table, and the total cash flow from assets (CFFA) table?

Primary objectives of the store environment : 1. What are the two primary objectives of the store's environment? 2. How is space productivity influenced by the store's shrinkage rate?

Discuss import of money and economic concerns to characters : Discuss the import of money and economic concerns to the characters in Voltaire's Candide and Zola's Therese Raquin.

Discuss the styles materials associated with the processes : Write a 3 page essay that compares and contrasts the four processes of sculpture (carving, casting, modeling, and assemblage).

Assistant administrator of medical group practice : Jessica Montgomery (assistant administrator of medical group practice) spends the weekend pondering how to deal with some events that happened at work.

User Account

All Pages