In: Accounting
Consider the following investment offers regarding a product you have recently developed. A 10% interest rate should be used throughout this analysis unless otherwise specified:
Offer (I) – Receive $0.51m now and $199k from year 6 through 15. Also, if your product achieved over $100 million in cumulative sales by the end of year 15, you would receive an additional $3m. Assume that there is a 70% probability this would happen.
Offer (II) – Receive 30% of the buyer’s gross profit on the product for the next 4 years. Assume that the buyer’s gross profit margin is 60%. Sales in year 1 are projected to be $2m and then expected to grow by 40% per year.
Offer (III) – A trust fund would be set up, calling for semiannual payments of $208k for 8 years. On the 17th period, you would receive the compounded proceeds, which would then be discounted over the 8-year period back to the present at the specified annual rate.
Note: The term “k” is used to represent thousands (× $1,000).
Required: Determine the percentage difference between your most
and least profitable alternatives, with the least profitable option
as the basis for your calculation.
OFFER 1 | PRESENT VALUE OF 1 @10% | YEAR | CASH FLOW | PRESENT VALUE OF CASH FLOWS | OFFER 2 | SALES | MARGIN 60% | PROFIT 30% OF MARGIN (CASH FLOWS) | PRESENT VALUE OF CSH FLOWS | OFFER 3 | HALF YEARLY | HALF YEARLY | |||||
0.909 | 1 | 510000 | 463636.364 | 2000000 | 1200000.0 | 360000.00 | 327272.727 | 208000 | 208000 | ||||||||
0.826 | 2 | 510000 | 421487.603 | 2800000 | 1680000.0 | 504000.00 | 416528.926 | 208000 | 208000 | ||||||||
0.751 | 3 | 510000 | 383170.548 | 3920000.00 | 2352000.0 | 705600.00 | 530127.724 | 208000 | 208000 | ||||||||
0.683 | 4 | 510000 | 348336.862 | 5488000.00 | 3292800.0 | 987840.00 | 674708.012 | 208000 | 208000 | ||||||||
0.621 | 5 | 510000 | 316669.875 | TOTAL | 1948637.4 | 208000 | 208000 | ||||||||||
0.564 | 6 | 199000 | 112330.312 | 208000 | 208000 | ||||||||||||
0.513 | 7 | 199000 | 102118.466 | 208000 | 208000 | ||||||||||||
0.467 | 8 | 199000 | 92834.969 | 208000 | 208000 | ||||||||||||
0.424 | 9 | 199000 | 84395.426 | TOTAL | 1664000 | 1664000 | |||||||||||
0.386 | 10 | 199000 | 76723.115 | ` | PRESENT VALUE OF PROCEEDS | ||||||||||||
0.350 | 11 | 199000 | 69748.286 | COMPOUND PROCEEDS | 3328000 | 1552536.56 | |||||||||||
0.319 | 12 | 199000 | 63407.533 | 3328000*.467 | |||||||||||||
0.290 | 13 | 199000 | 57643.212 | ||||||||||||||
0.263 | 14 | 199000 | 52402.920 | ||||||||||||||
0.239 | 15 | 199000 | 47639.018 | ||||||||||||||
TOTAL SALES | 4540000 | 2692544.51 | |||||||||||||||
THE LEAST PROFITABLE OPTION IS OFFER III | |||||||||||||||||
AND THE MOST PROFITABLE OPTION IS OFFER I | |||||||||||||||||
1 | % DIFFERENCE BETWEEN OFFER 1 TO OFFER 3 | ||||||||||||||||
DIFFERENCE AMOUNT | 2692544.51-1552536.56 | ||||||||||||||||
1140007.95 | |||||||||||||||||
% DIFF | 73.43 | MEANS THERE IS 73.43% MORE RETURN IN OFFER I THAN OFFER III | |||||||||||||||
Related SolutionsConsider the following investment offers regarding a product you have recently developed. A 10% interest rate...Consider the following investment offers regarding a product you
have recently developed. A 10% interest rate should be used
throughout this analysis unless otherwise specified:
Offer (I) – Receive $0.5m now and $190k from year 6 through 15.
Also, if your product achieved over $100 million in cumulative
sales by the end of year 15, you would receive an additional $3m.
Assume that there is a 70% probability this would happen.
Offer (II) – Receive 30% of the buyer’s gross...
Consider the following investment offers regarding a product you have recently developed. A 10% interest rate...Consider the following investment offers regarding a product you
have recently developed. A 10% interest rate should be used
throughout this analysis unless otherwise specified:
Offer (I) – Receive $0.57m now and
$197k from year 6 through 15. Also, if your product
achieved over $100 million in cumulative sales by the end of year
15, you would receive an additional $3m. Assume that there
is a 70% probability this would happen.
Offer (II) – Receive 30% of the buyer’s gross...
Consider the following investment offers regarding a product you have recently developed. A 10% interest rate...Consider the following investment offers regarding a product you
have recently developed. A 10% interest rate should be used
throughout this analysis unless otherwise specified: Offer (I) –
Receive $0.54m now and $193k from year 6 through 15. Also, if your
product achieved over $100 million in cumulative sales by the end
of year 15, you would receive an additional $3m. Assume that there
is a 70% probability this would happen. Offer (II) – Receive 30% of
the buyer’s gross...
Consider the following investment offers regarding a product you have recently developed. A 10% interest rate...Consider the following investment offers regarding a product you
have recently developed. A 10% interest rate should be used
throughout this analysis unless otherwise specified: Offer (I) –
Receive $0.55m now and $196k from year 6 through 15. Also, if your
product achieved over $100 million in cumulative sales by the end
of year 15, you would receive an additional $3m. Assume that there
is a 70% probability this would happen.
Offer (II) – Receive 30% of the buyer’s gross...
Consider the following investment offers regarding a product you have recently developed. A 10% interest rate...Consider the following investment offers regarding a product you
have recently developed. A 10% interest rate should be used
throughout this analysis unless otherwise specified:
Offer (I) – Receive $0.51m now and
$199k from year 6 through 15. Also, if your product
achieved over $100 million in cumulative sales by the end of year
15, you would receive an additional $3m. Assume that there
is a 70% probability this would happen.
Offer (II) – Receive 30% of the buyer’s gross...
Consider the following investment offers regarding a product you have recently developed. A 10% interest rate...Consider the following investment offers regarding a product you
have recently developed. A 10% interest rate should be used
throughout this analysis unless otherwise specified:
Offer (I) – Receive $0.58m now and
$190k from year 6 through 15. Also, if your product
achieved over $100 million in cumulative sales by the end of year
15, you would receive an additional $3m. Assume that there
is a 70% probability this would happen.
Offer (II) – Receive 30% of the buyer’s gross...
Consider the following investment offers regarding a product you have recently developed. A 10% interest rate...Consider the following investment offers regarding a product you
have recently developed. A 10% interest rate should be used
throughout this analysis unless otherwise specified:
Offer (I) – Receive $0.54m now and
$199k from year 6 through 15. Also, if your product
achieved over $100 million in cumulative sales by the end of year
15, you would receive an additional $3m. Assume that there
is a 70% probability this would happen.
Offer (II) – Receive 30% of the buyer’s gross...
Consider the following investment offers regarding a product you have recently developed. A 10% interest rate...Consider the following investment offers regarding a product you
have recently developed. A 10% interest rate should be used
throughout this analysis unless otherwise specified:
Offer (I) – Receive $0.58m now and $192k from year 6 through 15.
Also, if your product achieved over $100 million in cumulative
sales by the end of year 15, you would receive an additional $3m.
Assume that there is a 70% probability this would happen.
Offer (II) – Receive 30% of the buyer’s gross...
Consider the following investment offers regarding a product you have recently developed. A 10% interest rate...Consider the following investment offers regarding a product you
have recently developed. A 10% interest rate should be used
throughout this analysis unless otherwise specified:
Offer (I) – Receive $0.51m now and
$190k from year 6 through 15. Also, if your product
achieved over $100 million in cumulative sales by the end of year
15, you would receive an additional $3m. Assume that there
is a 70% probability this would happen.
Offer (II) – Receive 30% of the buyer’s gross...
Consider the following investment offers regarding a product you have recently developed. A 10% interest rate...Consider the following investment offers regarding a product you
have recently developed. A 10% interest rate should be used
throughout this analysis unless otherwise specified: Offer (I) –
Receive $0.56m now and $198k from year 6 through 15. Also, if your
product achieved over $100 million in cumulative sales by the end
of year 15, you would receive an additional $3m. Assume that there
is a 70% probability this would happen.
Offer (II) – Receive 30% of the buyer’s gross...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
ADVERTISEMENT
|