Question
In: Finance
Topperton Company has developed a new industrial product. An outlay of $8 million is required for...
Topperton Company has developed a new industrial product. An outlay of $8 million is required for equipment to produce the new product, and additional net working capital of $400,000 is required to support production and marketing. In addition, a one-time $400,000 (before-tax) expense will be incurred the year that the equipment is placed into service. The equipment will be depreciated on a straight-line basis to a zero book value over 6 years. Although the depreciable life is 6 years, the project is expected to have a productive life of 8 years, and it is estimated that the equipment can be sold for $1 million at that time. Revenues minus expenses are expected to be $3 million per year. The cost of capital for this project is 14%, and the relevant tax rate is 30%. What is the NPV of the new product?
Group of answer choices
$2,956,923
$3,326,891
$3,002,696
None of these
Solutions
Expert Solution
Depreciation schedule is below:
| Straight line method | ||||
| Year | Opening balance | Investment | Depreciation | Closing balance |
| 0 | 8400000 | 8400000 | ||
| 1 | 8400000 | 1400000 | 7000000 | |
| 2 | 7000000 | 1400000 | 5600000 | |
| 3 | 5600000 | 1400000 | 4200000 | |
| 4 | 4200000 | 1400000 | 2800000 | |
| 5 | 2800000 | 1400000 | 1400000 | |
| 6 | 1400000 | 1400000 | 0 |
- Investment = Cost + Service expense
- Depreciation = Investment/life
- Opening balance = previous year's closing balance
- Closing balance = Opening balance+investment - depreciation
Following is the NPV calculation:
| Particulars | Remark | 0 | 1 | 2 | 3 | 4 | 5 | 6 | 7 | 8 |
| EBITDA | Sales-Total VC-Fixed Cost | $ 30,00,000.00 | $ 30,00,000.00 | $ 30,00,000.00 | $ 30,00,000.00 | $ 30,00,000.00 | $ 30,00,000.00 | $ 30,00,000.00 | $ 30,00,000.00 | |
| Depreciation | Given | $ 14,00,000.00 | $ 14,00,000.00 | $ 14,00,000.00 | $ 14,00,000.00 | $ 14,00,000.00 | $ 14,00,000.00 | |||
| EBT | EBITDA-Depreciation | $ 16,00,000.00 | $ 16,00,000.00 | $ 16,00,000.00 | $ 16,00,000.00 | $ 16,00,000.00 | $ 16,00,000.00 | $ 30,00,000.00 | $ 30,00,000.00 | |
| Tax | 30% x EBT | $ 4,80,000.00 | $ 4,80,000.00 | $ 4,80,000.00 | $ 4,80,000.00 | $ 4,80,000.00 | $ 4,80,000.00 | $ 9,00,000.00 | $ 9,00,000.00 | |
| EAT | EBT-Tax | $ 11,20,000.00 | $ 11,20,000.00 | $ 11,20,000.00 | $ 11,20,000.00 | $ 11,20,000.00 | $ 11,20,000.00 | $ 21,00,000.00 | $ 21,00,000.00 | |
| Depreciation | Added back as non cash | $ 14,00,000.00 | $ 14,00,000.00 | $ 14,00,000.00 | $ 14,00,000.00 | $ 14,00,000.00 | $ 14,00,000.00 | $ - | $ - | |
| OCF | EAT+Depreciation | $ 25,20,000.00 | $ 25,20,000.00 | $ 25,20,000.00 | $ 25,20,000.00 | $ 25,20,000.00 | $ 25,20,000.00 | $ 21,00,000.00 | $ 21,00,000.00 | |
| FCINV | Given | $ -84,00,000.00 | ||||||||
| WCINV | Given | $ -4,00,000.00 | $ - | $ - | $ 4,00,000.00 | |||||
| Salvage value | Given | $ 10,00,000.00 | ||||||||
| Tax on profit on sale | At 30% on SP - BV | $ -3,00,000.00 | ||||||||
| FCF | OCF+FCINV+WCINV+Salvage Value+Tax on profit on sale | $ -88,00,000.00 | $ 25,20,000.00 | $ 25,20,000.00 | $ 25,20,000.00 | $ 25,20,000.00 | $ 25,20,000.00 | $ 25,20,000.00 | $ 21,00,000.00 | $ 32,00,000.00 |
| Discount factor Formula | at 14% | 1/(1+0.14)^0 | 1/(1+0.14)^1 | 1/(1+0.14)^2 | 1/(1+0.14)^3 | 1/(1+0.14)^4 | 1/(1+0.14)^5 | 1/(1+0.14)^6 | 1/(1+0.14)^7 | 1/(1+0.14)^8 |
| Discount factor | Calculated using above formula | 1 | 0.877192982 | 0.769467528 | 0.674971516 | 0.592080277 | 0.519368664 | 0.455586548 | 0.399637323 | 0.350559055 |
| DCF | FCF x Discount Factor | $ -88,00,000.00 | $ 22,10,526.32 | $ 19,39,058.17 | $ 17,00,928.22 | $ 14,92,042.30 | $ 13,08,809.03 | $ 11,48,078.10 | $ 8,39,238.38 | $ 11,21,788.98 |
| NPV = sum of all DCF | $ 29,60,469.49 |
So the correct answer is none of these as NPV is 29,60,469.49
jeff jeffy answered 2 months agoRelated Solutions
Topperton Company has developed a new industrial product. An outlay of $8 million is required for...
Topperton Company has developed a new industrial product. An
outlay of $8 million is required for equipment to produce the new
product, and additional net working capital of $400,000 is required
to support production and marketing. In addition, a one-time
$400,000 (before-tax) expense will be incurred the year that the
equipment is placed into service. The equipment will be depreciated
on a straight-line basis to a zero book value over 6 years.
Although the depreciable life is 6 years, the...
Your firm is considering a new product development. An outlay of $110,000 is required for equipment,...
Your firm is considering a new product development. An outlay of
$110,000 is required for equipment, and additional net working
capital of $5,000 is required. Implementing the project will
generte a time zero investment tax credit benefit of $3,000 for the
firm (i.e. at the beginning of the project). The project is
expected to have a 4 year life, and the equipment will be
depreciated on a straight line basis to a $10,000 book value.
Producing the new product will...
Valmont Company has developed a new industrial piece of equipment called the XP-200. The company is...
Valmont Company has developed a new industrial piece of
equipment called the XP-200. The company is considering two methods
of establishing a selling price for the XP-200—absorption cost-plus
pricing and value-based pricing.
Valmont’s cost accounting system reports an absorption unit
product cost for XP-200 of $8,600. Its markup percentage on
absorption cost is 85%. The company’s marketing managers have
expressed concerns about the use of absorption cost-plus pricing
because it seems to overlook the fact that the XP-200 offers
superior...
Valmont Company has developed a new industrial piece of equipment called the XP-200. The company is...
Valmont Company has developed a new industrial piece of
equipment called the XP-200. The company is considering two methods
of establishing a selling price for the XP-200—absorption cost-plus
pricing and value-based pricing.
Valmont’s cost accounting system reports an absorption unit
product cost for XP-200 of $9,200. Its markup percentage on
absorption cost is 85%. The company’s marketing managers have
expressed concerns about the use of absorption cost-plus pricing
because it seems to overlook the fact that the XP-200 offers
superior...
Eytchison Industrial Products Inc. has developed a new industrial grinder, model OK-23, that is designed to...
Eytchison Industrial Products Inc. has developed a new
industrial grinder, model OK-23, that is designed to offer superior
performance to a comparable grinder sold by Eytchison’s main
competitor. The competing grinder sells for $52,000 and needs to be
replaced after 1,000 hours of use. It also requires $9,800 of
preventive maintenance during its useful life. Model OK-23’s
performance capabilities are similar to the competing grinder with
two important exceptions—it needs to be replaced only after 3,000
hours of use and...
McDermott Company has developed a new industrial component called IC-75. The company is excited about IC-75...
McDermott Company has developed a new industrial component
called IC-75. The company is excited about IC-75 because it offers
superior performance relative to the comparable component sold by
McDermott’s primary competitor. The competing part sells for $1,360
and needs to be replaced after 2,160 hours of use. It also requires
$280 of preventive maintenance during its useful life.
The IC-75’s performance capabilities are similar to its
competing product with two important exceptions—it needs to be
replaced after 4,320 hours of...
McDermott Company has developed a new industrial component called IC-75. The company is excited about IC-75...
McDermott Company has developed a new industrial component
called IC-75. The company is excited about IC-75 because it offers
superior performance relative to the comparable component sold by
McDermott’s primary competitor. The competing part sells for $1,400
and needs to be replaced after 2,200 hours of use. It also requires
$300 of preventive maintenance during its useful life.
The IC-75’s performance capabilities are similar to its
competing product with two important exceptions—it needs to be
replaced after 4,400 hours of...
Northern Advanced Technology Company (NATC) has developed a new product that includes the production of a...
Northern Advanced
Technology Company (NATC) has developed a new product that includes
the production of a complex part. The manufacture of this part
requires a high degree of technical skill. Management believes
there is a good opportunity for its technical force to learn and
improve as they become accustomed to the production process. The
production of the first unit requires 10,000 direct labor hours.
Management projects a 90% learning curve and wants to produce a
total of 16 units.
Required:...
8) A scientific supply company has developed a new breed of lab rat, which it claims...
8) A scientific supply company has developed a new breed of lab
rat, which it claims weighs the same as the classic white rat. The
population mean (and standard deviation) for the classic white rat
is 485 grams (20 grams). A researcher obtained a sample of 76 of
the new breed of rats, weighed them, and found M = 500 grams (SD =
12 grams). What test should he do to see if the company’s claim is
true? Complete the...
B Inc. has developed a new product, and the consumers are interested in it. As a...
B Inc. has developed a new product, and the consumers are
interested in it. As a result, the firm projects the growth rate of
dividends is 20% per year for 4 years. By then, other firms will
develop similar products, competition will drive down profit
margins, and the sustainable growth rate will fall to 6%. B Inc.
just paid annual dividend of $1 per share. The required return on
the company’s stock is 10%.
What is the stock price today?...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- What is your opinion of the new FLSA rule? What do you believe as possible impacts...
- 8. Three moles of ideal monatomic gas at 400 K are compressed from 1 atm to...
- explain the dynamic modeling of three dof robotic arm with details and examples.
- QDM Question 4 (25 marks): In the planning of the monthly production for the next four...
- Why is 1 example of my code failing? def current_player_score(score_one: int, score_two: int,current_player: str) -> int:...
- What is contribution margin? How does it differ from an operating leverage? Discuss, with an example,...
- Exercise 3.21 DISCOUNTED PAYBACK Your company is considering a high-risk project that could yield strong revenues...
ADVERTISEMENT