Financial Management 2013
Financial Management 2013
Financial Management 2013
2.
3.
Problem 3
Probability
0.10
0.30
0.30
0.20
0.10
1.00
Sales Volume
(units)
Expected Sales
Volume (units)
2,000
6,000
8,000
10,000
14,000
200
1,800
2,400
2,000
1,400
7,800
EV of contribution
Less: Additional fixed overhead
EV of additional cash profit per annum
P31,200
20,000
P11,200
Cash Flow
P (40,000)
11,200
3,000
DCF @ 10%
PV of Cash Flow
1.0000
4.3550
0.5645
P (40,000)
48,776
1,694
P 10,470
(b) Calculation of minimum volume of sales per annum required to justify the project
At break-even, the NPV would be zero. Taking the cost of the equipment and its residual value, the
minimum required PV of annual cash profit would be as under:
PV of capital outlay
PV of residual value
PV of actual cash profit required for NPV of 0
P40,000
1,694
P38,306
(P38,306/4.355)
P 8,796
20,000
P28,796
21-1
Chapter 21
= P4
7,199 units
Problem 4
Annual cash inflow
Less: Project cost
Net present value
(P4,500 x 2.9137)
P13,112
12,000
P 1,112
100
9.27%
100
8.48%
=
=
=
=
0
P12,000
P12,000/P4,500
2.6667
Hence, x = 2.6667 and at 18% for 4 years, the annuity factor is 2.6667.
Sensitivity %
18% 14%
14%
29%
21-2
Chapter 21
Analysis:
The cash inflow is more sensitive, since only 8.5% change in cash inflow will make the NPV of the project
zero.
Problem 5
PV of Savings
Year 1 (P60,000 x 0.9259)
Year 2 (P70,000 x 0.8573)
P 55,554
60,011
P115,565
P18,518
21,432
39950
75,615
70,000
P 5,615
100
8.02%
100
14.06%
100
4.86%
21-3