100% satisfaction guarantee Immediately available after payment Both online and in PDF No strings attached
logo-home
Previously searched by you
Previously searched by you
logo
Eindopdracht Masterclass Financieel Management NCOI Anoniem Case make of Buy Cijfer 7 $10.25
Add to cart
Quickly navigate to
Preview
  2.  
  3. NCOI (NCOI)
  4.  
  5. Masterclass Financieel Management

Thesis

Eindopdracht Masterclass Financieel Management NCOI Anoniem Case make of Buy Cijfer 7

3 reviews
 7 purchases
  • Course
  • Masterclass Financieel Management
  • Institution
  • NCOI (NCOI)
  • Book
  • Corporate Finance

NCOI Eindproduct Masterclass Financieel Management beoordeeld met 7 op 22 juli 2019. Excel bestand Case make of Buy uitwerkingen Commentaar beoordelaar: Op de laatste pagina van het pdf bestand. Opdracht beschrijving: Examen Exameninformatie Stap 1: Wat levert de student in? Deze Mastercla...

[Show more]

Preview 3 out of 18  pages

Document information

  • October 2, 2019
  • 18
  • 2019/2020
  • Thesis
  • Unknown
  • Unknown

Subjects

  • financieel management
  • case make or buy
  • ncoi
  • masterclass financieel management
  • ncoi masterclass financieel management

Connected book

book image

Book Title:

Author(s):

  • Edition:
  • ISBN:
  • Edition:

More summaries for

  • Complete Test Bank Corporate Finance 4th Edition Berk Questions & Answers with rationales (Chapter 1-31) LATEST
  • Corporate finance 4th edition exam test guide with latest 2023-2024 updated questions with correct answers graded A+
  • Complete Test Bank Corporate Finance 4th Edition Berk Questions & Answers with rationales (Chapter 1-31)
All for this textbook (3)

Written for

  • NCOI (NCOI)
  • International Business Administration
  • Masterclass Financieel Management
All documents for this subject (3)

3  reviews

review-writer-avatar

By: frie333 • 2 year ago

review-writer-avatar

By: peterversluis • 3 year ago

review-writer-avatar

By: camelman • 4 year ago

Seller

avatar-seller
ArievanDelft

Reviews received

Content preview

Gegevens:
Investering machine € 900,000.00
Boekwaarde oude machine € -85,000.00 Sunkkost (85000 niet meenemen
Vermogenskostenvoet 6.00%
Het eigen vermogen 40.00%
Verkoopprijs per stuk (eigen) € 425.00
Kosten per stuk China € 380.00
Productie kozijnen € 190.00
Vaste kostenpost personeelskosten € 200,000.00
Restwaarde € 100,000.00
Afschrijving per jaar € 160,000.00
Contant waarde restwaarde #DIV/0!
Vennootschapbelasting 25.00%
Rente (interest) percentage 4%
Gemiddelde Boekhoudkunde Rendabiliteit 22%
Gemiddelde winst € 112,069.47
gemiddelde investering € 500,000.00

Aantal kozijnen stijging van 2.60%




Cashflow positive verwachting bij koop machine
Jaartal 2017 2018

Groei aantal kozijnen obv gem. afzet afgelopen jaren (afzet) 2000
Groeiverwachting (bron EIB) nvt 6.50%
2105 2242
Gewogen aantal gem. stabiele toenamen tov gem.
groeiverwachting 2121
Omzet € 901,387.81
Kostprijs van de productie € 402,973.38
Winst kozijnen € 498,414.44
Personele (vaste) kosten per jaar € 200,000.00
Santegoeds bedrijfsresultaat € 298,414.44
Afschrijfkosten (EBDA) € 160,000.00
Winst Voor Interest en Belastingen € 138,414.44

Eigen vermogen Machine (beschikbare liquide middelen) € 360,000.00 € 360,000.00
Vreemd vermogen Machine € 540,000.00 € 540,000.00
Aflossing vreemd vermogen € 540,000.00 € 432,000.00
Gemiddelde geïnvesteerde vermogen € 486,000.00
Interest € 19,440.00

Winst voor belasting € 118,974.44
Belasting € 29,743.61

,Winst na belasting € 89,230.83
Restwaarde machine
CASHFLOW (winst + afschrijvingen + interest) € -900,000.00 € 268,670.83


Gewogen afzet verwachting (netto contante waarde verloop bij koop machine)
Discount Rate 6.00%
Periode 0 1
Cashflow € -900,000.00 € 268,670.83
Dscount factor 1.00 1.06
Contante waarde € -900,000.00 € 253,463.05
Netto contante waarde € 363,210.18

Gewogen afzet verwachting (Internal Rate of Return bij koop machine)
Discount Rate 19%
Periode 0 1
Cashflow € -900,000.00 € 268,670.83
Dscount factor 1.00 1.19
Contante waarde € -900,000.00 € 225,758.18
Netto contante waarde € 0

Gewogen afzet verwachting (netto contante waarde verloop bij koop machine)
Discount Rate 8.50%
Periode 0 1
Cashflow € -900,000.00 € 268,670.83
Dscount factor 1.00 1.09
Contante waarde € -900,000.00 € 247,622.88
Netto contante waarde € 277,174.05

Cashflow negative verwachting bij koop machine (worst case scenario 10 % krimp
jaar)
Jaartal 2017 2018

Groei aantal kozijnen obv gem. afzet afgelopen jaren (afzet) 2000
7%
Verwachting afzet per jaar 2105 1958
Omzet € 832,001.25
Kostprijs van de productie € 371,953.50
Winst kozijnen € 460,047.75
Personele (vaste) kosten per jaar € 200,000.00
Santegoeds bedrijfsresultaat € 260,047.75
Afschrijfkosten (EBDA) € 160,000.00
Winst Voor Interest en Belastingen € 100,047.75

, Interest € 19,440.00

Winst voor belasting € 80,607.75
Belasting € 20,151.94
Winst na belasting € 60,455.81
Restwaarde machine
CASHFLOW (winst + afschrijvingen + interest) € -900,000.00 € 239,895.81


Gewogen afzet verwachting (netto contante waarde verloop bij koop machine)
Discount Rate 6.00%
Periode 0 1
Cashflow € -900,000.00 € 239,895.81
Dscount factor 1.00 1.06
Contante waarde € -900,000.00 € 226,316.80
Netto contante waarde € -2,378.33


Winst verwachting koop machine vergelijking inkoop China; kantelpunt
Jaartal 2017 2018
Groeiverwachting kantelpunten 3.75%
Verwachting afzet per jaar 2105 2026
Omzet € 861,076.56
Kostprijs van de productie € 384,951.88
Winst kozijnen € 476,124.69
Personele (vaste) kosten per jaar € 200,000.00
Santegoeds bedrijfsresultaat € 276,124.69
Afschrijfkosten (EBDA) € 160,000.00
Winst Voor Interest en Belastingen € 116,124.69

Interest € 19,440.00

Winst voor belasting € 96,684.69
Belasting € 24,171.17
Winst na belasting € 72,513.52
Restwaarde machine
CASHFLOW (winst + afschrijvingen + interest) € -900,000.00 € 251,953.52

The benefits of buying summaries with Stuvia:

Guaranteed quality through customer reviews

Guaranteed quality through customer reviews

Stuvia customers have reviewed more than 700,000 summaries. This how you know that you are buying the best documents.

Quick and easy check-out

Quick and easy check-out

You can quickly pay through credit card or Stuvia-credit for the summaries. There is no membership needed.

Focus on what matters

Focus on what matters

Your fellow students write the study notes themselves, which is why the documents are always reliable and up-to-date. This ensures you quickly get to the core!

Frequently asked questions

What do I get when I buy this document?

You get a PDF, available immediately after your purchase. The purchased document is accessible anytime, anywhere and indefinitely through your profile.

Satisfaction guarantee: how does it work?

Our satisfaction guarantee ensures that you always find a study document that suits you well. You fill out a form, and our customer service team takes care of the rest.

Who am I buying these notes from?

Stuvia is a marketplace, so you are not buying this document from us, but from seller ArievanDelft. Stuvia facilitates payment to the seller.

Will I be stuck with a subscription?

No, you only buy these notes for $10.25. You're not tied to anything after your purchase.

Can Stuvia be trusted?

4.6 stars on Google & Trustpilot (+1000 reviews)

69052 documents were sold in the last 30 days

Founded in 2010, the go-to place to buy study notes for 15 years now

Start selling

Recently viewed by you

Exam (elaborations) ·

(0)

HESI A2 V2 Grammar questions and answers already graded A+ 2024/2025

$10.25  7x  sold
  • (3)
Add to cart
Added