Question

Call-Si Corp. currently has two products, high priced cell phones and apps for its cell phones....

Call-Si Corp. currently has two products, high priced cell phones and apps for its cell phones. Call-Si Corp. has decided to sell a new line of low-priced cell phones. Sales revenues for the new line of cell phones are estimated at $2,000 a year and variable costs are $1,200 a year. The project is expected to last 10 years. Also, non-variable costs are $600 per year. The company has spent $100 in a research and a development study that determined the company will have synergy gains/sales of $200 a year from sales of its existing apps for its cell phones but it will lose $80 annual sales of its high-price cell phones. The annual production variable costs are 50% of high-priced cell phone sales and 20% of apps of cell phone sales.

The plant and equipment required for producing the new line of cell phones costs $750 and will be depreciated down to zero over 15 years using straight-line depreciation. It is expected that the plant and equipment can be sold (salvage value) for $300 at the end of 10 years. The new cell phones will also require today an increase in net working capital of $50 that will be returned at the end of the project.

The tax rate is 30 percent and the cost of capital is 12%.

What is the annual depreciation of the plant and equipment?

What is the annual Earnings before Interests, and Taxes (EBIT) for this project?     

What is the annual incremental net cash flow (FCF or OCF) for this project?

                               

Homework Answers

Answer #1

Annual Depreciation = (Initial Investment - Final Depreciated value)/ no of years

= (750-0)/15

= $50 per year

The EBIT per year and FCF are calculated as below (figures in $)

Annual Sales 2000
Variable costs 1200
Non -variable costs 600
Net Earnings 200
Synergy App Sales 200
Less :Apps Cost 40
Net Earnings from Synergy app sales 160
Loss of Sale of High priced phones 80
Less: Cost of High priced cell phones 40
Net Earnings from loss of sale of high priced cell phones -40
Less : Depreciation 50
EBIT 270
Less Tax@30% 81
PAT 189
Add: Depreciation 50
FCF 239

So, EBIT per year is $270 and FCF is $239 per year

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Call-Si Corp. currently has two products, high priced cell phones and apps for its cell phones....
Call-Si Corp. currently has two products, high priced cell phones and apps for its cell phones. Call-Si Corp. has decided to sell a new line of low-priced cell phones. Sales revenues for the new line of cell phones are estimated at $2,000 a year and variable costs are $1,200 a year. The project is expected to last 10 years. Also, non-variable costs are $600 per year. The company has spent $100 in a research and a development study that determined...
(Estimated time allowance: 12 minutes) Call-Si Corp. currently has two products, high priced cell phones and...
(Estimated time allowance: 12 minutes) Call-Si Corp. currently has two products, high priced cell phones and apps for its cell phones. Call-Si Corp. has decided to sell a new line of low-priced cell phones. Sales revenues for the new line of cell phones are estimated at $2,000 a year and variable costs are $1,500 a year. The project is expected to last 10 years. Also, non-variable costs are $500 per year. The company has spent $200 in a research and...
(Estimated time allowance: 12 minutes) Call-Si Corp. currently has two products, high priced cell phones and...
(Estimated time allowance: 12 minutes) Call-Si Corp. currently has two products, high priced cell phones and apps for its cell phones. Call-Si Corp. has decided to sell a new line of low-priced cell phones. Sales revenues for the new line of cell phones are estimated at $2,000 a year and variable costs are $1,500 a year. The project is expected to last 10 years. Also, non-variable costs are $400 per year. The company has spent $100 in a research and...
Question 2 options: (Estimated time allowance: 12 minutes) Call-Si Corp. currently has two products, high priced...
Question 2 options: (Estimated time allowance: 12 minutes) Call-Si Corp. currently has two products, high priced cell phones and apps for its cell phones. Call-Si Corp. has decided to sell a new line of low-priced cell phones. Sales revenues for the new line of cell phones are estimated at $2,000 a year and variable costs are $1,500 a year. The project is expected to last 10 years. Also, non-variable costs are $400 per year. The company has spent $100 in...
RET Inc. currently has two products, low and high priced stoves. REX Inc. has decided to...
RET Inc. currently has two products, low and high priced stoves. REX Inc. has decided to sell a new line of medium-priced stoves. Sales revenues for the new line of stoves are estimated at $600 a year. Variable costs are 75% of sales. The project is expected to last 10 years. Also, non-variable costs are $50 per year. The company has spent $10 in research and a marketing study that determined the company will have synergy gains/sales of $30 a...
REX currently has two products, low and high priced stoves. REX Inc. has decided to sell...
REX currently has two products, low and high priced stoves. REX Inc. has decided to sell a new line of medium-priced stoves. Sales revenues for the new line of stoves are estimated at $600 a year. Variable costs are 75% of sales. The project is expected to last 10 years. Also, non-variable costs are $50 per year. The company has spent $10 in research and a marketing study that determined the company will have synergy gains/sales of $30 a year...
RET Inc. currently has one product, low-priced stoves. RET Inc. has decided to sell a new...
RET Inc. currently has one product, low-priced stoves. RET Inc. has decided to sell a new line of medium-priced stoves. Sales revenues for the new line of stoves are estimated at $20 million a year. Variable costs are 80% of sales. The project is expected to last 10 years. Also, non-variable costs are $2,000,000 per year. The company has spent $3,000,000 in research and a marketing study that determined the company will lose (cannibalization) $4 million in sales a year...
RET Inc. currently has one product, low-priced stoves. RET Inc.  has decided to sell a new line...
RET Inc. currently has one product, low-priced stoves. RET Inc.  has decided to sell a new line of medium-priced stoves. Sales revenues for the new line of stoves are estimated at $50 million a year. Variable costs are 60% of sales.  The project is expected to last 10 years. Also, non-variable costs are $10,000,000 per year. The company has spent $4,000,000 in research and a marketing study that determined the company will lose (cannibalization) $10 million in sales a year of its...
RET Inc. currently has one product, low-priced stoves. RET Inc.  has decided to sell a new line...
RET Inc. currently has one product, low-priced stoves. RET Inc.  has decided to sell a new line of medium-priced stoves. Sales revenues for the new line of stoves are estimated at $50 million a year. Variable costs are 60% of sales.  The project is expected to last 10 years. Also, non-variable costs are $10,000,000 per year. The company has spent $4,000,000 in research and a marketing study that determined the company will lose (cannibalization) $10 million in sales a year of its...
McGilla Golf has decided to sell a new line of golf clubs. The clubs will sell...
McGilla Golf has decided to sell a new line of golf clubs. The clubs will sell for $754 per set and have a variable cost of $356 per set. The company has spent $12,305 for a marketing study that determined the company will sell 5,228 sets per year for seven years. The marketing study also determined that the company will lose sales of 933 sets of its high-priced clubs. The high-priced clubs sell at $1,094 and have variable costs of...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT