Question
In: Accounting
National Electric Company (NEC) is considering to develop and market a new appliance using microprocessor technology....
National Electric Company (NEC) is considering to develop and market a new appliance using microprocessor technology.
NEC’s marketing manager believes that annual sales would be 20,000 units if the units were priced at RM2,200 each. The engineering department has reported that the firm would need additional manufacturing capability, and NEC currently has an option to purchase an existing building, at a cost of RM22 million which would meet this need. The building would be bought and paid for at the end of the year, i.e., December 31, 2020.
The necessary equipment would be purchased, installed and paid at the end of 2020. It would cost RM11 million, including transportation, installation and training.
The project would require an initial investment of RM7 million net working capital. The initial working capital investment would also be made at the end of 2020.
The project’s estimated economic life is five years. At the end of that time, the building is expected to have a market value of RM4 million and a book value of RM2 million, where the equipment would have a market value of RM1.5 million and a book value of RM1 million. The company is required to pay capital gain tax at the rate 0f 30%.
The production department has estimated that the variable manufacturing costs would total 62% of annual sales, and that of fixed overhead costs, excluding depreciation, would be RM6 million per year.
The depreciation for building and equipment would be determined using straight-line depreciation method.
NEC’s corporate tax rate is 30%: it weighted average cost of capital (WACC) is 14%. For capital budgeting purposes, the company’s policy is to assume that operating cash flows occur at the end of each year. Because the plant would begin its operations on January 1, 2021, the first operating cash flow would occur on December 31, 2021.
- What is the project’s net present value (NPV). Based on NPV, should the project be accepted?
- Is the IRR of the project greater than its required rate of return of 14%? Justify.
- One method to analyze the riskiness of a project is by conducting a sensitivity analysis. Briefly explain how this could be conducted in the context of this project.
- Another comprehensive method to analyze the riskiness of a project is by conducting scenario analysis. Briefly describe how this method could be applied in the context of this project.
Solutions
Expert Solution
| RM | |||||||||
| Year | Cash inflow | Cash (outflow) | Net of Cash inflow (outflow) | Depreciation | Net Profit | Tax @ 30% | Cash flow after Tax | PVF @ 14 % | Discounted Value |
| (a) | (b) | (c ) | (d) | (e ) | (f=d-e) | (g=f*30%) | (h=d-g) | (i) | (j=h*i) |
| 0 | - | -4,00,00,000 | -4,00,00,000 | - | -4,00,00,000 | - | -4,00,00,000 | 1.00 | -4,00,00,000 |
| 1 | 4,40,00,000 | -3,32,80,000 | 1,07,20,000 | 60,00,000 | 47,20,000 | 14,16,000 | 93,04,000 | 0.88 | 81,61,404 |
| 2 | 4,40,00,000 | -3,32,80,000 | 1,07,20,000 | 60,00,000 | 47,20,000 | 14,16,000 | 93,04,000 | 0.77 | 71,59,126 |
| 3 | 4,40,00,000 | -3,32,80,000 | 1,07,20,000 | 60,00,000 | 47,20,000 | 14,16,000 | 93,04,000 | 0.67 | 62,79,935 |
| 4 | 4,40,00,000 | -3,32,80,000 | 1,07,20,000 | 60,00,000 | 47,20,000 | 14,16,000 | 93,04,000 | 0.59 | 55,08,715 |
| 5 | 4,40,00,000 | -3,32,80,000 | 1,07,20,000 | 60,00,000 | 47,20,000 | 14,16,000 | 93,04,000 | 0.52 | 48,32,206 |
| 5 | 55,00,000 | - | 55,00,000 | - | 55,00,000 | 16,50,000 | 38,50,000 | 0.52 | 19,99,569 |
| Present Value | -60,59,045 | ||||||||
| Working Notes: | |||||||||
| 1) Annual Sales (20000*2200) = RM 4,40,00,000 | |||||||||
| *Assumed sales same in all year. | |||||||||
| 2) Intitial Cost : | |||||||||
| RM inmillions | |||||||||
| Building | 22 | ||||||||
| Equipment | 11 | ||||||||
| Working Cap | 7 | ||||||||
| 40 | |||||||||
| Depreciation = (22+11-2-1)/5 = | RM 6 millions | ||||||||
| 3) Annual expenses : | |||||||||
| RM inmillions | |||||||||
| Variable cost | 2,72,80,000 | ||||||||
| (62% of sales) | |||||||||
| Fixed cost | 60,00,000 | ||||||||
| Total | 3,32,80,000 | ||||||||
| So projected NPV is RM -60,59,045/- | |||||||||
| As negative NPV, so project is not to be accepted. | |||||||||
| IRR of the project is 7.79 % at which NPV shall be NIL. So IRR is lower than Required | |||||||||
| rate of return 14%. | |||||||||
| Partly as above solved excluding sensitive analysis. |
 ekkarill92 answered 2 years agoRelated SolutionsNational Electric Company (NEC) is considering a $45.02 million project in its power systems division. Tom...National Electric Company (NEC) is considering a $45.02 million
project in its power systems division. Tom Edison, the company’s
chief financial officer, has evaluated the project and determined
that the project’s unlevered cash flows will be $3.13 million per
year in perpetuity. Mr. Edison has devised two possibilities for
raising the initial investment: Issuing 10-year bonds or issuing
common stock. The company’s pretax cost of debt is 6.2 percent and
its cost of equity is 11 percent. The company’s target...
National Electric Company (NEC) is considering a $45.06 million project in its power systems division. Tom...
National Electric Company (NEC) is considering a $45.06 million
project in its power systems division. Tom Edison, the company’s
chief financial officer, has evaluated the project and determined
that the project’s unlevered cash flows will be $3.16 million per
year in perpetuity. Mr. Edison has devised two possibilities for
raising the initial investment: Issuing 10-year bonds or issuing
common stock. The company’s pretax cost of debt is 7.5 percent, and
its cost of equity is 11.4 percent. The company’s target...
National Electric Company (NEC) is considering a $45.12 million project in its power systems division. Tom...National Electric Company (NEC) is considering a $45.12 million
project in its power systems division. Tom Edison, the company’s
chief financial officer, has evaluated the project and determined
that the project’s unlevered cash flows will be $4.17 million per
year in perpetuity. Mr. Edison has devised two possibilities for
raising the initial investment: Issuing 10-year bonds or issuing
common stock. The company’s pretax cost of debt is 7.2 percent and
its cost of equity is 12 percent. The company’s target...
National Electric Company (NEC) is considering a $45.07 million project in its power systems division. Tom...National Electric Company (NEC) is considering a $45.07 million
project in its power systems division. Tom Edison, the company’s
chief financial officer, has evaluated the project and determined
that the project’s unlevered cash flows will be $3.18 million per
year in perpetuity. Mr. Edison has devised two possibilities for
raising the initial investment: Issuing 10-year bonds or issuing
common stock. The company’s pretax cost of debt is 6.7 percent and
its cost of equity is 11.5 percent. The company’s target...
National Electric Company (NEC) is considering a $45.12 million project in its power systems division. Tom...National Electric Company (NEC) is considering a $45.12 million
project in its power systems division. Tom Edison, the company’s
chief financial officer, has evaluated the project and determined
that the project’s unlevered cash flows will be $4.17 million per
year in perpetuity. Mr. Edison has devised two possibilities for
raising the initial investment: Issuing 10-year bonds or issuing
common stock. The company’s pretax cost of debt is 7.2 percent and
its cost of equity is 12 percent. The company’s target...
An electric utility company is considering construction of a new power facility in Albuquerque, New Mexico....An electric utility company is considering construction of a new
power facility in Albuquerque, New Mexico. Construction of the
plant would cost $275 millioneach year for five
years. Expected annual net cash flows are $85 million each
year for five years.
Power from the facility would be sold in the Albuquerque and
Santa Fe areas, where it is badly needed. The firm has received a
permit, so the plant would be legal as currently proposed, but air
pollution would be...
Suppose a company has a forklift but is considering purchasing a new electric lift truck that...Suppose a company has a forklift but is considering purchasing a
new electric lift truck that would cost $230,000 and has operating
cost of $25,000 in the first year. For the remaining years,
operating costs increase each year by 5% over the previous year’s
operating costs. It loses 15% of its value every year from the
previous year’s salvage value. The lift truck has a maximum life of
4 years. The firm’s required rate of return is 5%. Find the...
Suppose a company has a forklift but is considering purchasing a new electric lift truck that...Suppose a company has a forklift but is considering purchasing a
new electric lift truck that would cost $3000000 and has operating
cost of $50500 in the first year. For the remaining years,
operating costs increase each year by 35% over the previous year’s
operating costs. It loses 7% of its value every year from the
previous year’s salvage value. The lift truck has a maximum life of
6 years. The firm’s required rate of return is 5%. Find the...
Suppose a company has a forklift but is considering purchasing a new electric lift truck that...
Suppose a company has a forklift but is considering purchasing a
new electric lift truck that would cost $230000 and has operating
cost of $25000 in the first year. For the remaining years,
operating costs increase each year by 5% over the previous year’s
operating costs. It loses 15% of its value every year from the
previous year’s salvage value. The lift truck has a maximum life of
4 years. The firm’s required rate of return is 5%. Find the...
Cisco is considering the development of a wireless home networking appliance, called HomeNet. Based on market...Cisco is considering the development of a wireless home
networking appliance, called HomeNet. Based on market testing
(which the company spent $350,000 on), 225,000 units are expected
to be sold per year over the project’s four-year life at an
expected wholesale price of $70 per unit. Actual production will be
outsourced at a cost of $40 per unit. $8.5 million of new equipment
will be purchased and then depreciated using the straight-line
method over a 27-year life. They expect the...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
ADVERTISEMENT
|