SlideShare a Scribd company logo
QUICK FIRE BATTERIES,
INC.
FIN490
Members: Sean Coykendall
Mark Novak
Andrew Worden
Yi Chen
EXECUTIVE SUMMARY
 In 2013, there were 100,000 Advantage batteries sold by Quick
Fire Batteries, Inc. that came with a four-year warranty.
 The Supreme battery project has to take into account the
inflation factor when calculating future cost of replacing the
battery.
 Allison realized that auto parts retailers could purchase batteries
from her competitors that carried an unlimited warranty for $40
to $60.
 The price elasticity of demand for automobile batteries could be
a factor in the Supreme battery sales.
 The Supreme Battery project for Quick Fire Batteries, Inc. should
be implemented.
Introduction
What is this case goal?
 This case study will describe the costs of providing an
automobile battery with a life time warranty for Quick Fire
Batteries, Inc.
 This process has to take into affect the future cost of
batteries they will be replacing as well as the probability of
failure on those batteries.
EXECUTIVE SUMMARY-Financial Background
TABLE 2
Quick Fire Batteries, Inc.
Statement of Revenue and Expense
December 31, 2013
2011 2012 2013
Net sales revenue $860,000 $2,150,000 $4,500,000
Cost of goods sold
Direct materials 270000 675000 1400000
Direct labor 173400 433500 900000
Manufacturing overhead 96600 241500 500000
Cost of goods sold $540,000 $1,350,000 $2,800,000
Gross profit $320,000 $800,000 $1,700,000
Selling expense 96000 160000 425000
Administrative expense 64000 80000 153000
General expense 16000 40000 68000
Depreciation 64000 240000 425000
Total operating costs $240,000 $520,000 $1,071,000
Net operating income $80,000 $280,000 $629,000
Interest expense 32000 98000 189000
Earnings before taxes $48,000 $182,000 $440,000
Income taxes (40%) $19,200 $72,800 $176,000
Earnings after tax $28,800 $109,200 $264,000
TABLE 1
Quick Fire Batteries, Inc.
Corporate Sales History
2011 2012 2013
Units sold (Advantage battery) 20,000 50,000 100,000
Average net selling price (per
battery) $43 $43 $45
EXECUTIVE SUMMARY-Financial Background
TABLE 4
Quick Fire Batteries, Inc.
Warranty Retention Forecast for the Supreme Battery
Proportion of Supreme customer base retaining warranty coverage:
5 years after purchase 6 years after purchase 7 years after purchase
60% 50% 30%
TABLE 5
Quick Fire Batteries, Inc.
Inflation Forecast: 2014 through 2021
Year Producer Price Index Consumer Price Index
2014 2% 3%
2015 4% 2%
2016 3% 4%
2017 3% 3%
2018 3% 3%
2019 3% 3%
2020 3% 3%
2021 3% 3%
Average annual inflation rate 3% 3%
Historical Production Costs for Advantage
Battery
 What the Cost
Quick Fire to
produce each
Advantage
battery ?
 What the per-
unit statement
of revenue and
expense ?
Quick Fire Batteries, Inc.
Per-Unit Statement of Revenue and Expense
December 31, 2013
2011 2012 2013
Net sales revenue $43.00 $43.00 $45.00
Cost of goods sold
Direct materials 13.50 13.50 14.00
Direct labor 8.67 8.67 9.00
Manufacturing overhead 4.83 4.83 5.00
Cost of goods sold $27.00 $27.00 $28.00
Gross profit $16.00 $16.00 $17.00
Selling expense 4.80 3.20 4.25
Administrative expense 3.20 1.60 1.53
General expense 0.80 0.80 0.68
Depreciation 3.20 4.80 4.25
Total operating costs $12.00 $10.40 $10.71
Net operating income $4.00 $5.60 $6.29
Interest expense 1.60 1.96 1.89
Earnings before taxes $2.40 $3.64 $4.40
Income taxes (40%) $0.96 $1.46 $1.76
Earnings after tax $1.44 $2.18 $2.64
Future Production Costs for Advantage
Battery
 How much will
Advantage
battery cost in
the next ten
years?
Quick Fire Batteries, Inc.
Cost Per Battery Producer Price Index
2014 $28.56 2%
2015 $29.70 4%
2016 $30.59 3%
2017 $31.51 3%
2018 $32.46 3%
2019 $33.43 3%
2020 $34.43 3%
2021 $35.47 3%
Quick Fire Batteries, Inc.
Production Costs for Advantage
Battery
Year
Cost Per
Battery
2011 $27.00
2012 $27.00
2013 $28.00
Forecast to Produce new Supreme
Battery
 The forecast of unit cost for the Advantage battery does off
useful information when developing a forecast of the total cost
to produce the new Supreme battery in 2014.
 Reason:
 the Supreme battery is exactly identical to the Advantage
battery, the only difference is that the Supreme battery will be
offering a lifetime warranty to its original purchaser
 Both of the Quick Fire batteries will cost the same amount to
produce, but the Supreme battery will include a warranty
replacement premium.
Expected Warranty Claims from Supreme
Battery
 How many warranty
claims can Quick
Fire expect to
receive
in 2019, 2020, and
2021 from its sales
of the Supreme
battery?
Forecasted Warranty Claims for Supreme Battery
Year
2019 2020 2021
Retained coverage 60% 50% 30%
Projected failure rate 30% 40% 30%
Expected warranty claims 18% 20.0% 9.0%
Number of warranty claims 7,200 3,360 454
Number of sales in 2014 40,000
Consideration of Potential Claims before
2019 and after 2021
 When developing the total cost of warranty claims for the
Supreme battery it is not necessary to consider the
potential claims that could occur before 2019 because the
battery has a projected 0% failure rate for the first four
years of the products life span.
 In addition, it is not necessary to consider the potential
claims after 2021 due to the fact all batteries should fail
within the 7 year life span. According to the projected failure
rates, after 7 years the batteries failure rate was 100%.
Total Warranty Claims Quick Fire will
Experience
 What is the total cost
of warranty claims that
Quick Fire will
experience in 2019,
2020, and 2021 ?
Quick Fire Batteries, Inc.
Total Cost of Warranty Claims for Supreme Battery
Year
2019 2020 2021
Cost per battery $33.43 $34.43 $35.47
Number of warranty claims 7,200 3,360 454
Total cost of warranty
claims $240,698 $115,696 $16,087
Incorporating Warranty Costs into Pricing
Framework
 What the
total cost
of warranty
claims for
Surpeme
Battery in
2014?
Quick Fire Batteries, Inc.
Total cost of warranty claims for Surpeme Battery in 2014
Year
2019 2020 2021
Total cost of warranty claims $240,698 $115,696 $16,087
Years until claim 5 6 7
PV of total cost $125,011 $52,709 $6,429
Total warranty expense in 2014 $184,150
Cost of capital 14%
Whole Sale Price of Supreme Battery
 What is the wholesale
price of Supreme
Battery?
Quick Fire Batteries, Inc.
Whole Sale Price of Supreme Battery
Year
2013 2014
Net sales revenue $4,500,000 $2,373,200
Cost of goods sold
Direct materials 1400000
Direct labor 900000
Manufacturing overhead 500000
Cost of goods sold $2,800,000 $1,142,400
Gross profit $1,700,000 $1,230,800
Warranty expense 0 184150
Promotion expense 0 150000
Selling expense 425000 224136
Administrative expense 153000 80689
General expense 68000 35862
Depreciation 425000 224136
Total operating costs $1,071,000 $898,971
Net operating income $629,000 $331,829
Interest expense 189000 99674.4
Earnings before taxes $440,000 $232,154
Income taxes (40%) $176,000 $92,862
Earnings after tax $264,000 $139,293
Net profit margin 5.87%
Price of Supreme Battery $59.33
Should Quick Fire Proceed with the Supreme
Battery?
 Yes! Allison and Quick Fire Batteries, Inc.
should proceed with the Supreme battery in
2014.
 Overall, Quick Fire Batteries, Inc. should enter
the market with the Supreme battery.
Thanks

More Related Content

Viewers also liked

Power point presentación
Power point presentaciónPower point presentación
Power point presentación
Juan Andrés Barbieri
 
Kotitalousvähennykset, osa 2
Kotitalousvähennykset, osa 2Kotitalousvähennykset, osa 2
Kotitalousvähennykset, osa 2
Laatutarina
 
Kotitalousvähennykset
KotitalousvähennyksetKotitalousvähennykset
Kotitalousvähennykset
Laatutarina
 
Remonteista ilmoittaminen
Remonteista ilmoittaminenRemonteista ilmoittaminen
Remonteista ilmoittaminen
Laatutarina
 
Baromètre des prix du bois Energie en France en 2015
Baromètre des prix du bois Energie en France en  2015Baromètre des prix du bois Energie en France en  2015
Baromètre des prix du bois Energie en France en 2015
canop44
 
caffebene
caffebenecaffebene
caffebene
Mamrez Khan
 

Viewers also liked (6)

Power point presentación
Power point presentaciónPower point presentación
Power point presentación
 
Kotitalousvähennykset, osa 2
Kotitalousvähennykset, osa 2Kotitalousvähennykset, osa 2
Kotitalousvähennykset, osa 2
 
Kotitalousvähennykset
KotitalousvähennyksetKotitalousvähennykset
Kotitalousvähennykset
 
Remonteista ilmoittaminen
Remonteista ilmoittaminenRemonteista ilmoittaminen
Remonteista ilmoittaminen
 
Baromètre des prix du bois Energie en France en 2015
Baromètre des prix du bois Energie en France en  2015Baromètre des prix du bois Energie en France en  2015
Baromètre des prix du bois Energie en France en 2015
 
caffebene
caffebenecaffebene
caffebene
 

Similar to Quick Fire Batteries

SYSTEM LEVEL ANALYSIS
SYSTEM LEVEL ANALYSISSYSTEM LEVEL ANALYSIS
SYSTEM LEVEL ANALYSIS
bte-iq-hub
 
Blume EV Primer 2022.pdf
Blume EV Primer 2022.pdfBlume EV Primer 2022.pdf
Blume EV Primer 2022.pdf
BhargaviVijayakumar2
 
Mad about wheels edition 02
Mad about wheels edition 02Mad about wheels edition 02
Mad about wheels edition 02
Shaaz Malik
 
Etude PwC sur les perspectives des véhicules électriques (2013)
Etude PwC sur les perspectives des véhicules électriques (2013)Etude PwC sur les perspectives des véhicules électriques (2013)
Etude PwC sur les perspectives des véhicules électriques (2013)
PwC France
 
Acct 551Enhance teaching / snaptutorial.com
Acct 551Enhance teaching / snaptutorial.comAcct 551Enhance teaching / snaptutorial.com
Acct 551Enhance teaching / snaptutorial.com
StokesCope155
 
ACCT 551 Education Redefined / snaptutorial.com
ACCT 551 Education Redefined / snaptutorial.comACCT 551 Education Redefined / snaptutorial.com
ACCT 551 Education Redefined / snaptutorial.com
McdonaldRyan182
 
Energy storage Business plan
Energy storage Business planEnergy storage Business plan
Energy storage Business plan
Phani Mohan K
 
Deloitte - 2022 Global Automotive Consumer Study
Deloitte - 2022 Global Automotive Consumer StudyDeloitte - 2022 Global Automotive Consumer Study
Deloitte - 2022 Global Automotive Consumer Study
aakash malhotra
 
Cowen Nikola Initiation Report
Cowen Nikola Initiation ReportCowen Nikola Initiation Report
Cowen Nikola Initiation Report
Hindenburg Research
 
Bloom Engergy
Bloom EngergyBloom Engergy
Bloom Engergy
Yi (Lisa) Lu
 
Case Study on Guesstimates (Biswadeep Ghosh Hazra)
Case Study on Guesstimates (Biswadeep Ghosh Hazra)Case Study on Guesstimates (Biswadeep Ghosh Hazra)
Case Study on Guesstimates (Biswadeep Ghosh Hazra)
Biswadeep Ghosh Hazra
 
Mercer Capital's Value Focus: Energy Industry | Q3 2014 | Segment: Alternati...
Mercer Capital's Value Focus: Energy Industry | Q3 2014 | Segment:  Alternati...Mercer Capital's Value Focus: Energy Industry | Q3 2014 | Segment:  Alternati...
Mercer Capital's Value Focus: Energy Industry | Q3 2014 | Segment: Alternati...
Mercer Capital
 
ACCT 551 Exceptional Education / snaptutorial.com
ACCT 551 Exceptional Education / snaptutorial.comACCT 551 Exceptional Education / snaptutorial.com
ACCT 551 Exceptional Education / snaptutorial.com
donaldzs135
 
Fin 516 week 8 final exam fin516
Fin 516 week 8 final exam fin516Fin 516 week 8 final exam fin516
Fin 516 week 8 final exam fin516
arnitaetsitty
 
New Oorja Presentation
New Oorja PresentationNew Oorja Presentation
New Oorja Presentation
leerts
 
PowerPoint_3E_Garden_Instructions.docxGrader - InstructionsPP.docx
PowerPoint_3E_Garden_Instructions.docxGrader - InstructionsPP.docxPowerPoint_3E_Garden_Instructions.docxGrader - InstructionsPP.docx
PowerPoint_3E_Garden_Instructions.docxGrader - InstructionsPP.docx
pauline234567
 
Question 1 of 402.5 PointsCapital Manufacturing designs and ma.docx
Question 1 of 402.5 PointsCapital Manufacturing designs and ma.docxQuestion 1 of 402.5 PointsCapital Manufacturing designs and ma.docx
Question 1 of 402.5 PointsCapital Manufacturing designs and ma.docx
IRESH3
 
The Economics & Financial Options in Retrofitting Commercial Buildings
The Economics & Financial Options in Retrofitting Commercial BuildingsThe Economics & Financial Options in Retrofitting Commercial Buildings
The Economics & Financial Options in Retrofitting Commercial Buildings
Center for Sustainable Energy
 
PowEra Feasibility Analysis Pitch Book
PowEra Feasibility Analysis Pitch BookPowEra Feasibility Analysis Pitch Book
PowEra Feasibility Analysis Pitch Book
Kris Hans
 
Hybrid Electric Scooter Assembling Business
Hybrid Electric Scooter Assembling BusinessHybrid Electric Scooter Assembling Business
Hybrid Electric Scooter Assembling Business
Ajjay Kumar Gupta
 

Similar to Quick Fire Batteries (20)

SYSTEM LEVEL ANALYSIS
SYSTEM LEVEL ANALYSISSYSTEM LEVEL ANALYSIS
SYSTEM LEVEL ANALYSIS
 
Blume EV Primer 2022.pdf
Blume EV Primer 2022.pdfBlume EV Primer 2022.pdf
Blume EV Primer 2022.pdf
 
Mad about wheels edition 02
Mad about wheels edition 02Mad about wheels edition 02
Mad about wheels edition 02
 
Etude PwC sur les perspectives des véhicules électriques (2013)
Etude PwC sur les perspectives des véhicules électriques (2013)Etude PwC sur les perspectives des véhicules électriques (2013)
Etude PwC sur les perspectives des véhicules électriques (2013)
 
Acct 551Enhance teaching / snaptutorial.com
Acct 551Enhance teaching / snaptutorial.comAcct 551Enhance teaching / snaptutorial.com
Acct 551Enhance teaching / snaptutorial.com
 
ACCT 551 Education Redefined / snaptutorial.com
ACCT 551 Education Redefined / snaptutorial.comACCT 551 Education Redefined / snaptutorial.com
ACCT 551 Education Redefined / snaptutorial.com
 
Energy storage Business plan
Energy storage Business planEnergy storage Business plan
Energy storage Business plan
 
Deloitte - 2022 Global Automotive Consumer Study
Deloitte - 2022 Global Automotive Consumer StudyDeloitte - 2022 Global Automotive Consumer Study
Deloitte - 2022 Global Automotive Consumer Study
 
Cowen Nikola Initiation Report
Cowen Nikola Initiation ReportCowen Nikola Initiation Report
Cowen Nikola Initiation Report
 
Bloom Engergy
Bloom EngergyBloom Engergy
Bloom Engergy
 
Case Study on Guesstimates (Biswadeep Ghosh Hazra)
Case Study on Guesstimates (Biswadeep Ghosh Hazra)Case Study on Guesstimates (Biswadeep Ghosh Hazra)
Case Study on Guesstimates (Biswadeep Ghosh Hazra)
 
Mercer Capital's Value Focus: Energy Industry | Q3 2014 | Segment: Alternati...
Mercer Capital's Value Focus: Energy Industry | Q3 2014 | Segment:  Alternati...Mercer Capital's Value Focus: Energy Industry | Q3 2014 | Segment:  Alternati...
Mercer Capital's Value Focus: Energy Industry | Q3 2014 | Segment: Alternati...
 
ACCT 551 Exceptional Education / snaptutorial.com
ACCT 551 Exceptional Education / snaptutorial.comACCT 551 Exceptional Education / snaptutorial.com
ACCT 551 Exceptional Education / snaptutorial.com
 
Fin 516 week 8 final exam fin516
Fin 516 week 8 final exam fin516Fin 516 week 8 final exam fin516
Fin 516 week 8 final exam fin516
 
New Oorja Presentation
New Oorja PresentationNew Oorja Presentation
New Oorja Presentation
 
PowerPoint_3E_Garden_Instructions.docxGrader - InstructionsPP.docx
PowerPoint_3E_Garden_Instructions.docxGrader - InstructionsPP.docxPowerPoint_3E_Garden_Instructions.docxGrader - InstructionsPP.docx
PowerPoint_3E_Garden_Instructions.docxGrader - InstructionsPP.docx
 
Question 1 of 402.5 PointsCapital Manufacturing designs and ma.docx
Question 1 of 402.5 PointsCapital Manufacturing designs and ma.docxQuestion 1 of 402.5 PointsCapital Manufacturing designs and ma.docx
Question 1 of 402.5 PointsCapital Manufacturing designs and ma.docx
 
The Economics & Financial Options in Retrofitting Commercial Buildings
The Economics & Financial Options in Retrofitting Commercial BuildingsThe Economics & Financial Options in Retrofitting Commercial Buildings
The Economics & Financial Options in Retrofitting Commercial Buildings
 
PowEra Feasibility Analysis Pitch Book
PowEra Feasibility Analysis Pitch BookPowEra Feasibility Analysis Pitch Book
PowEra Feasibility Analysis Pitch Book
 
Hybrid Electric Scooter Assembling Business
Hybrid Electric Scooter Assembling BusinessHybrid Electric Scooter Assembling Business
Hybrid Electric Scooter Assembling Business
 

Quick Fire Batteries

  • 1. QUICK FIRE BATTERIES, INC. FIN490 Members: Sean Coykendall Mark Novak Andrew Worden Yi Chen
  • 2. EXECUTIVE SUMMARY  In 2013, there were 100,000 Advantage batteries sold by Quick Fire Batteries, Inc. that came with a four-year warranty.  The Supreme battery project has to take into account the inflation factor when calculating future cost of replacing the battery.  Allison realized that auto parts retailers could purchase batteries from her competitors that carried an unlimited warranty for $40 to $60.  The price elasticity of demand for automobile batteries could be a factor in the Supreme battery sales.  The Supreme Battery project for Quick Fire Batteries, Inc. should be implemented.
  • 3. Introduction What is this case goal?  This case study will describe the costs of providing an automobile battery with a life time warranty for Quick Fire Batteries, Inc.  This process has to take into affect the future cost of batteries they will be replacing as well as the probability of failure on those batteries.
  • 4. EXECUTIVE SUMMARY-Financial Background TABLE 2 Quick Fire Batteries, Inc. Statement of Revenue and Expense December 31, 2013 2011 2012 2013 Net sales revenue $860,000 $2,150,000 $4,500,000 Cost of goods sold Direct materials 270000 675000 1400000 Direct labor 173400 433500 900000 Manufacturing overhead 96600 241500 500000 Cost of goods sold $540,000 $1,350,000 $2,800,000 Gross profit $320,000 $800,000 $1,700,000 Selling expense 96000 160000 425000 Administrative expense 64000 80000 153000 General expense 16000 40000 68000 Depreciation 64000 240000 425000 Total operating costs $240,000 $520,000 $1,071,000 Net operating income $80,000 $280,000 $629,000 Interest expense 32000 98000 189000 Earnings before taxes $48,000 $182,000 $440,000 Income taxes (40%) $19,200 $72,800 $176,000 Earnings after tax $28,800 $109,200 $264,000 TABLE 1 Quick Fire Batteries, Inc. Corporate Sales History 2011 2012 2013 Units sold (Advantage battery) 20,000 50,000 100,000 Average net selling price (per battery) $43 $43 $45
  • 5. EXECUTIVE SUMMARY-Financial Background TABLE 4 Quick Fire Batteries, Inc. Warranty Retention Forecast for the Supreme Battery Proportion of Supreme customer base retaining warranty coverage: 5 years after purchase 6 years after purchase 7 years after purchase 60% 50% 30% TABLE 5 Quick Fire Batteries, Inc. Inflation Forecast: 2014 through 2021 Year Producer Price Index Consumer Price Index 2014 2% 3% 2015 4% 2% 2016 3% 4% 2017 3% 3% 2018 3% 3% 2019 3% 3% 2020 3% 3% 2021 3% 3% Average annual inflation rate 3% 3%
  • 6. Historical Production Costs for Advantage Battery  What the Cost Quick Fire to produce each Advantage battery ?  What the per- unit statement of revenue and expense ? Quick Fire Batteries, Inc. Per-Unit Statement of Revenue and Expense December 31, 2013 2011 2012 2013 Net sales revenue $43.00 $43.00 $45.00 Cost of goods sold Direct materials 13.50 13.50 14.00 Direct labor 8.67 8.67 9.00 Manufacturing overhead 4.83 4.83 5.00 Cost of goods sold $27.00 $27.00 $28.00 Gross profit $16.00 $16.00 $17.00 Selling expense 4.80 3.20 4.25 Administrative expense 3.20 1.60 1.53 General expense 0.80 0.80 0.68 Depreciation 3.20 4.80 4.25 Total operating costs $12.00 $10.40 $10.71 Net operating income $4.00 $5.60 $6.29 Interest expense 1.60 1.96 1.89 Earnings before taxes $2.40 $3.64 $4.40 Income taxes (40%) $0.96 $1.46 $1.76 Earnings after tax $1.44 $2.18 $2.64
  • 7. Future Production Costs for Advantage Battery  How much will Advantage battery cost in the next ten years? Quick Fire Batteries, Inc. Cost Per Battery Producer Price Index 2014 $28.56 2% 2015 $29.70 4% 2016 $30.59 3% 2017 $31.51 3% 2018 $32.46 3% 2019 $33.43 3% 2020 $34.43 3% 2021 $35.47 3% Quick Fire Batteries, Inc. Production Costs for Advantage Battery Year Cost Per Battery 2011 $27.00 2012 $27.00 2013 $28.00
  • 8. Forecast to Produce new Supreme Battery  The forecast of unit cost for the Advantage battery does off useful information when developing a forecast of the total cost to produce the new Supreme battery in 2014.  Reason:  the Supreme battery is exactly identical to the Advantage battery, the only difference is that the Supreme battery will be offering a lifetime warranty to its original purchaser  Both of the Quick Fire batteries will cost the same amount to produce, but the Supreme battery will include a warranty replacement premium.
  • 9. Expected Warranty Claims from Supreme Battery  How many warranty claims can Quick Fire expect to receive in 2019, 2020, and 2021 from its sales of the Supreme battery? Forecasted Warranty Claims for Supreme Battery Year 2019 2020 2021 Retained coverage 60% 50% 30% Projected failure rate 30% 40% 30% Expected warranty claims 18% 20.0% 9.0% Number of warranty claims 7,200 3,360 454 Number of sales in 2014 40,000
  • 10. Consideration of Potential Claims before 2019 and after 2021  When developing the total cost of warranty claims for the Supreme battery it is not necessary to consider the potential claims that could occur before 2019 because the battery has a projected 0% failure rate for the first four years of the products life span.  In addition, it is not necessary to consider the potential claims after 2021 due to the fact all batteries should fail within the 7 year life span. According to the projected failure rates, after 7 years the batteries failure rate was 100%.
  • 11. Total Warranty Claims Quick Fire will Experience  What is the total cost of warranty claims that Quick Fire will experience in 2019, 2020, and 2021 ? Quick Fire Batteries, Inc. Total Cost of Warranty Claims for Supreme Battery Year 2019 2020 2021 Cost per battery $33.43 $34.43 $35.47 Number of warranty claims 7,200 3,360 454 Total cost of warranty claims $240,698 $115,696 $16,087
  • 12. Incorporating Warranty Costs into Pricing Framework  What the total cost of warranty claims for Surpeme Battery in 2014? Quick Fire Batteries, Inc. Total cost of warranty claims for Surpeme Battery in 2014 Year 2019 2020 2021 Total cost of warranty claims $240,698 $115,696 $16,087 Years until claim 5 6 7 PV of total cost $125,011 $52,709 $6,429 Total warranty expense in 2014 $184,150 Cost of capital 14%
  • 13. Whole Sale Price of Supreme Battery  What is the wholesale price of Supreme Battery? Quick Fire Batteries, Inc. Whole Sale Price of Supreme Battery Year 2013 2014 Net sales revenue $4,500,000 $2,373,200 Cost of goods sold Direct materials 1400000 Direct labor 900000 Manufacturing overhead 500000 Cost of goods sold $2,800,000 $1,142,400 Gross profit $1,700,000 $1,230,800 Warranty expense 0 184150 Promotion expense 0 150000 Selling expense 425000 224136 Administrative expense 153000 80689 General expense 68000 35862 Depreciation 425000 224136 Total operating costs $1,071,000 $898,971 Net operating income $629,000 $331,829 Interest expense 189000 99674.4 Earnings before taxes $440,000 $232,154 Income taxes (40%) $176,000 $92,862 Earnings after tax $264,000 $139,293 Net profit margin 5.87% Price of Supreme Battery $59.33
  • 14. Should Quick Fire Proceed with the Supreme Battery?  Yes! Allison and Quick Fire Batteries, Inc. should proceed with the Supreme battery in 2014.  Overall, Quick Fire Batteries, Inc. should enter the market with the Supreme battery.