Casos de Estudio

Purchase of 10,000 acres
n (years) F P(n=0)
0 $ 5,750,000 $ 5,750,000
1 $ 4,312,500 $ 4,055,770
2 $ 3,234,375 $ 2,860,742
3 $ 2,425,781 $ 2,017,828
4 $ 1,819,336 $ 1,423,278
5 $ 1,364,502 $ 1,003,911
Bond issue $ 6,500,000.00 INTEREST RATE (i)

n 0 6.33%
OPTION 1
Raise in funds
n F P(n=0)
1 $ 6,681,516 $ 6,283,755
2 $ 6,681,516 $ 5,909,672
Cash flow
n=0 $ - Solved using "Buscar objetivo"
OPTION 2
Raise in funds if F equals

n F P(n=0)
4 $ 1,814,087 $ 1,419,171
5 $ 1,814,087 $ 1,334,686
6 $ 1,814,087 $ 1,255,230
Funds from TPL n=0 $ 8,184,340.34
Cash flow 0.00E+00 Solved using "Buscar objetivo"

Development
n F P(n=0)
4 $ 500,000 $ 391,153
5 $ 725,000 $ 533,407
6 $ 950,000 $ 657,338
NTEREST RATE (i)

per year
OPTION 1
The missing amount to financiate the project if funds are raised in

Answer years 1 and 2 is $6 681 516 each year
OPTION 2
Raise in funds if P equals

n F P(n=0)
4 1708234.3619069 1336362.2472125
5 1816365.5970156 1336362.2472125
6 1931341.5393066 1336362.2472125
Funds from TPL n=0 $ 8,184,340.34
Cash flow 0.00E+00 Solved using "Buscar objetivo"

Table 1: Data on expected sales, sales price, and varia
Year
Expected sales (million units/yr.)
Expected sales price (DKK/unit)
Expected variable costs (DKK/unit)
Profitability (DKK/unit)
Profitability (DKK/yr.)
Profitability (DKK/yr.) n=0
Table 2:Estimated
year
Table 3: Data on expected

Year
Table 4: Investments required for the development of the revised pro

Operation
Vision system for production monitoring
Marketing costs
Develop the production systems
Product development
Total
Point 1: Profitable for Coloplast to implement the project to rev
OLD PRODUCT
Total profitability (PKK) n=0
NEW + OLD PRODUCT

Point 2: Reduction in sales
Table 5:
Year
NEW + OLD PRODUCT

NEW+OLD PRODUCT - OLD PRODUCT
Point 3: New + old product Without sales at
Total profitability (PKK)*

s, sales price, and variable costs for the current product, if the revised version of the product is not developed and marke
1 2 3 4
62.6 64.5 65.8 67.1
$ 16.75 $ 16.58 $ 16.42 $ 16.25
$ 2.04 $ 1.98 $ 1.92 $ 1.88
$ 14.71 $ 14.60 $ 14.50 $ 14.37
$ 920,846,000 $ 941,700,000 $ 954,100,000 $ 964,227,000
$ 837,132,727.27 $ 778,264,462.81 $ 716,829,451.54 $ 658,580,015.03
Table 2:Estimated sales for the current product, if the revised version is marketed.
1 2 3 4
49.1 19.7 9.8 0
$ 722,261,000.00 $ 287,620,000.00 $ 142,100,000.00 $ -
$ 656,600,909.09 $ 237,702,479.34 $ 106,761,833.21 $ -
ble 3: Data on expected sales, sales price, and variable costs for the revised version of the product.
1 2 3 4
14.2 47.5 58.8 71.1
$ 16.75 $ 16.58 $ 16.42 $ 16.25
$ 2.14 $ 1.89 $ 1.76 $ 1.72
$ 14.61 $ 14.69 $ 14.66 $ 14.53
$ 207,462,000 $ 697,775,000 $ 862,008,000 $ 1,033,083,000
$ 188,601,818 $ 576,673,554 $ 647,639,369 $ 705,609,590
pment of the revised product.

Cost (DKK) INTEREST RATE (i)
$ 5,000,000.00 10% per year
$ 1,000,000.00
$ 5,000,000.00
$ 3,000,000.00
$ 14,000,000.00
ent the project to revise the current product
$ 4,108,169,536 Developing and marketing the re

Answer
profitable than keeping just the ol
CT
$ 4,407,821,821
uction in sales
Table 5: Reduced sales and profitability of the revised product

1 2 3 4
12.9561048800818 43.3390832256258 53.6492230245641 64.8717645756209
$ 16.75 $ 16.58 $ 16.42 $ 16.25
$ 2.14 $ 1.89 $ 1.76 $ 1.72
$ 14.61 $ 14.69 $ 14.66 $ 14.53
$ 189,288,692 $ 636,651,133 $ 786,497,610 $ 942,586,739
$ 172,080,629 $ 526,157,961 $ 590,907,295 $ 643,799,426
CT The maximum reduction in sales t

Answer
$ 4,108,169,536 development is no long
$ - Solved using "Buscar objetivo"
ct Without sales at year 6
$ 3,776,748,998.33 If the lifespan of the revised produc

Answer profitability is less than the obtained
so the project is no long
not developed and marketed.
5 6
67.1 65.7
$ 16.09 $ 15.93
$ 1.84 $ 1.81
$ 14.25 $ 14.12
$ 956,175,000 $ 927,684,000
$ 593,709,446.08 $ 523,653,433.33
5 6
0 0
$ - $ -
$ - $ -
t.
5 6
74.7 78.4
$ 16.09 $ 15.93
$ 1.62 $ 1.67
$ 14.47 $ 14.26
$ 1,080,909,000 $ 1,117,984,000
$ 671,159,446 $ 631,072,822
loping and marketing the revised product is more

ble than keeping just the old product in the market.
% Reducted sales 8.76%
5 6
68.1564108832473 71.5322973660855
$ 16.09 $ 15.93
$ 1.62 $ 1.67
$ 14.47 $ 14.26
$ 986,223,265 $ 1,020,050,560
$ 612,367,055 $ 575,791,949
ximum reduction in sales that the revised product can experience before its
development is no longer profitable is approximately 8,76%
span of the revised product decreases to 5 years, the

ity is less than the obtained with just the old product,
so the project is no longer profitable.

Casos de Estudio

Uploaded by

Copyright:

Available Formats

Casos de Estudio

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Casos de Estudio

Uploaded by

Copyright:

Available Formats

Purchase of 10,000 acres

Bond issue $ 6,500,000.00 INTEREST RATE (i)

Raise in funds if F equals

Funds from TPL n=0 $ 8,184,340.34

Cash flow 0.00E+00 Solved using "Buscar objetivo"

NTEREST RATE (i)

The missing amount to financiate the project if funds are raised in

Raise in funds if P equals

Funds from TPL n=0 $ 8,184,340.34

Cash flow 0.00E+00 Solved using "Buscar objetivo"

Table 3: Data on expected

Table 4: Investments required for the development of the revised pro

Point 1: Profitable for Coloplast to implement the project to rev

NEW + OLD PRODUCT

Point 2: Reduction in sales

NEW + OLD PRODUCT

Point 3: New + old product Without sales at

Total profitability (PKK)*

pment of the revised product.

ent the project to revise the current product

$ 4,108,169,536 Developing and marketing the re

Table 5: Reduced sales and profitability of the revised product

CT The maximum reduction in sales t

ct Without sales at year 6

$ 3,776,748,998.33 If the lifespan of the revised produc

loping and marketing the revised product is more

span of the revised product decreases to 5 years, the

You might also like