Question
In: Economics
The M2 Corporations is considering expanding its ergonomics consulting business. To do so, several pieces of...
The M2 Corporations is considering expanding its ergonomics consulting business. To do so, several pieces of equipment for performing a given analysis technique must be purchased. The CEO estimates that it will cost $155,000 to expand the business, resulting in $32,000 in revenues per year, $12,000 in expenses per year, and a salvage value of $3,000. If the useful life of the expansion is expected to be 15 years, and the corporation's MARR is 15%...
a) Should they undertake the expansion? YOU MUST USE BENEFIT/COST RATIO
b) What would the break-even point be for annual revenues for this problem?
Solutions
Expert Solution
a) Pls see table below for calculations. We see that B/C ratio is less than 1, and hence this project should not be selected.
| Net CF / 1.15^Time | ||||||
| T | Investment | Revenue | Cost | Salvage Value | Net CF | PV @ 15% |
| 0 | -155000.00 | -155000.00 | -155000.00 | |||
| 1 | 32000.00 | -12000.00 | 20000.00 | 17391.30 | ||
| 2 | 32000.00 | -12000.00 | 20000.00 | 15122.87 | ||
| 3 | 32000.00 | -12000.00 | 20000.00 | 13150.32 | ||
| 4 | 32000.00 | -12000.00 | 20000.00 | 11435.06 | ||
| 5 | 32000.00 | -12000.00 | 20000.00 | 9943.53 | ||
| 6 | 32000.00 | -12000.00 | 20000.00 | 8646.55 | ||
| 7 | 32000.00 | -12000.00 | 20000.00 | 7518.74 | ||
| 8 | 32000.00 | -12000.00 | 20000.00 | 6538.04 | ||
| 9 | 32000.00 | -12000.00 | 20000.00 | 5685.25 | ||
| 10 | 32000.00 | -12000.00 | 20000.00 | 4943.69 | ||
| 11 | 32000.00 | -12000.00 | 20000.00 | 4298.86 | ||
| 12 | 32000.00 | -12000.00 | 20000.00 | 3738.14 | ||
| 13 | 32000.00 | -12000.00 | 20000.00 | 3250.56 | ||
| 14 | 32000.00 | -12000.00 | 20000.00 | 2826.57 | ||
| 15 | 32000.00 | -12000.00 | 3000.00 | 23000.00 | 2826.57 | |
| B/C Ratio | 0.76 | |||||
| (Sum of PV of Net CF T1toT15 / -Investment) |
b) We need revenues to be at least as much as would make the B/C ratio equal to 1.
The PV of Net CF (year 1 to year 15) is about 117K right now, and we need it to be 155K for B/C Ratio to be 1. Hence the yearly net CF which is about 20K per year will need to be 20K * 155K / 117K = 26.5K per year. This implies that revenue needs to be about 38.5K (since 26.5K is after deducting expenses of 12K, and we are assuming that expenses don't go up with an increase in revenue). Pls see calculations below for break even revenue.
| Net CF / 1.15^Time | ||||||
| T | Investment | Revenue | Cost | Salvage Value | Net CF | PV @ 15% |
| 0 | -155000.00 | -155000.00 | -155000.00 | |||
| 1 | 38500.00 | -12000.00 | 26500.00 | 23043.48 | ||
| 2 | 38500.00 | -12000.00 | 26500.00 | 20037.81 | ||
| 3 | 38500.00 | -12000.00 | 26500.00 | 17424.18 | ||
| 4 | 38500.00 | -12000.00 | 26500.00 | 15151.46 | ||
| 5 | 38500.00 | -12000.00 | 26500.00 | 13175.18 | ||
| 6 | 38500.00 | -12000.00 | 26500.00 | 11456.68 | ||
| 7 | 38500.00 | -12000.00 | 26500.00 | 9962.33 | ||
| 8 | 38500.00 | -12000.00 | 26500.00 | 8662.90 | ||
| 9 | 38500.00 | -12000.00 | 26500.00 | 7532.95 | ||
| 10 | 38500.00 | -12000.00 | 26500.00 | 6550.39 | ||
| 11 | 38500.00 | -12000.00 | 26500.00 | 5696.00 | ||
| 12 | 38500.00 | -12000.00 | 26500.00 | 4953.04 | ||
| 13 | 38500.00 | -12000.00 | 26500.00 | 4306.99 | ||
| 14 | 38500.00 | -12000.00 | 26500.00 | 3745.21 | ||
| 15 | 38500.00 | -12000.00 | 3000.00 | 29500.00 | 3625.39 | |
| B/C Ratio | 1.00 | |||||
| (Sum of PV of Net CF T1toT15 / -Investment) |
Rahul Sunny answered 7 months agoRelated Solutions
The M2 Corporation is considering expanding its ergonomics consulting business. To do so, several pieces of...
The M2 Corporation is considering expanding its ergonomics
consulting business. To do so, several pieces of equipment for
performing a given analysis technique must be purchased. The CEO
estimates that it will cost $155,000 to expand the business,
resulting in $31,000 in revenues per year, $12,000 in expenses per
year, and a salvage value of $3000. If the useful life of the
expansion is expected to be 15 years, and the Corporation’s MARR is
15%.
a. Should they undertake the...
The M2 Corporation is considering expanding its ergonomics consulting business. To do so, several pieces of...
The M2 Corporation is considering expanding its ergonomics
consulting business. To do so, several pieces of equipment for
performing a given analysis technique must be purchased. The CEO
estimates that it will cost $155,000 to expand the business,
resulting in $31,000 in revenues per year, $12,000 in expenses per
year, and a salvage value of $3000. If the useful life of the
expansion is expected to be 15 years, and the Corporation’s MARR is
15%. a. Should they undertake the...
An incumbent firm is considering expanding its capacity. It can do so in one of two...
An incumbent firm is considering expanding its capacity. It can
do so in one of two ways. It can purchase fungible, general purpose
equipment and machinery that can be resold at close to its original
value. Or it can invest in highly specialized machinery that, once
it is put in place, has virtually no salvage value. Assuming that
each choice results in the same production costs once installed,
under which choice is the incumbent likely to encounter a greater
likelihood...
Suburban Homes realized that its ambitious plan of expanding its business to several Southern States in...
Suburban Homes realized that its ambitious plan of expanding its
business to several Southern States in the United States is
possible if it is known for its high-quality homes that meet local,
state, and federal standards as well as exceed industrial standards
for quality. Even though Suburban Homes did not place a strong
emphasis on quality but focused on meeting industrial standards,
the company has realized that it must exceed all the
qualitystandardstoexpanditsbusinesssuccessfully.Although
AdamSmithworkedforseveralyearsintheconstructionindustry, he is not
specifically trained in...
Erskine Consulting Ltd. has been in business for several years, providing software consulting to its customers...
Erskine Consulting Ltd. has been in business for several years,
providing software consulting to its customers on an annual
contract or special assignment basis. All work is done over the
Internet, although some travel is occasionally required for meeting
with customers to negotiate contracts and renewals of contracts, as
well as resolving possible disputes in invoicing for their
services. Erskine operates out of rented premises and has a modest
investment in equipment that is used by the consulting team.
Erskine...
Erskine Consulting Ltd. has been in business for several years, providing software consulting to its customers...
Erskine Consulting Ltd. has been in business for several years,
providing software consulting to its customers on an annual
contract or special assignment basis. All work is done over the
Internet, although some travel is occasionally required for meeting
with customers to negotiate contracts and renewals of contracts, as
well as resolving possible disputes in invoicing for their
services. Erskine operates out of rented premises and has a modest
investment in equipment that is used by the consulting team.
Erskine...
Flexible Steel of the United States is considering expanding its business in Zaire. Under current law,...
Flexible Steel of the United States is considering expanding its
business in Zaire. Under current law, 100% of foreign investor cash
flow from depreciation and 50% of accounting income must be
retained within Zaire until the investment is 5 years old. Blocked
funds may be reinvested in treasury deposits at 5% per annum, tax
free, and compounded annually. Flexible Steel is contemplating a
new steel plant investment as follows. All cash flows will be
valued if they occur on December...
Bridgewater Fountains is considering expanding its current line of business and has developed the following expected...
Bridgewater Fountains is considering expanding its current line
of business and has developed the following expected cash flows for
the project. Should this project be accepted if the required return
is 9.6 percent? Why or why not?
You must calculate NPV and IRR for each problem, using the NPV
and IRR functions in the Excel spreadsheet program. Provide a basic
description of the answers for each problem.
Year
Cash Flow
0
-487,900
1
187,200
2
229,900
3
-27,300
4
246,800
In view of the many advantages that business corporations receive from variousgovernments, do business corporations have...
In view of the many advantages that business corporations
receive from variousgovernments, do business corporations have an
ethical obligation to return some of their profits to the public
good?
In view of the many advantages that business corporations receive from various governments, do business corporations...
In view of the many advantages that business corporations
receive from various governments, do business corporations have an
ethical obligation to return some of their profits to the public
good?
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- In each of the following situations, develop a tentative plan for the client. List the various...
- MARGI sells different types of wine. Customers place orders to the most popular “Summer Wine” at...
- Java. If possible please put explanations for each line of code. Write a test program that...
- . Use the following information to calculate your company's expected return State Probability Return Boom 20%...
- You are considering the following two projects and can only take one. Your cost of capital...
- C++: Write a program that produces truth tables for the following compound propositions. Write the header...
- 1. What is the historical role of investment bankers ? Has this role changed ? Why...
ADVERTISEMENT