Question
In: Accounting
Net Present Value Project Details Starlight Industries has developed a project to produce a new product:...
Net Present Value Project Details
Starlight Industries has developed a project to produce a new product: Widgets. To develop the widgets, Starlight Industries needs to purchase a new machine that will help develop the widgets. Starliper Industries is deciding between two different machines, “New Tech” and “Standard Classic” that have the capabilities necessary to develop the widgets. Your job will be to compare the two different machines using net present value. The company has produced the following information regarding the widgets and the two machines:
-
The cost to purchase “New Tech” will be $421,000 and will have a useful life of 6 years; “New Tech” will have a salvage value of $26,000 at the end of 6 years. The cost to purchase “Standard Classic” will be $235,000 and will also have a useful life of 6 years; “Standard Classic” will have a salvage value of $5,000 at the end of 6 years.
-
Total Contribution Margin from the sale of Widgets will be different for each machine because the “Standard Classic” machine requires more variable manufacturing overhead costs. The expected contribution margin if the “New Tech” machine is chosen is the following:
The contribution margin if the “Standard Classic” is chosen is expected to be the following:
-
Working Capital of $53,000 will be required at the beginning of the production of Widgets for the “New Tech” machine, and working capital of $95,000 will be required at the beginning of the production of Widgets for the “Standard Classic” machine. For both machines the working capital will be released at the end of the project (i.e., end of year 6).
-
The yearly cost of machine maintenance will be $50,000 for the “New Tech” and will be $72,000 for the “Standard Classic” machine.
-
Other fixed costs for salaries, property taxes, and insurance, which will be the same regardless of the machine chosen, will be the following:
|
Year |
Total Contribution Margin |
|
1 |
$180,000 |
|
2 |
$300,000 |
|
3 |
$360,000 |
|
4-6 |
$440,000 |
|
Year |
Total Contribution Margin |
|
1 |
$175,000 |
|
2 |
$280,000 |
|
3 |
$355,000 |
|
4-6 |
$438,000 |
|
Year |
Total Other Fixed Costs |
|
1-2 |
$180,000 |
|
3 |
$150,000 |
|
4-6 |
$120,000 |
-
The “Standard Classic” machine will require a major overhaul that will cost $100,000 at the end of year 3 of the project. This will not apply to the “New Tech” machine.
-
The Required Rate of Return for Starliper Industries is 9%.
-
Use the “Total-Cost Approach” as described in section “Expanding the Net Present Value
Method” on page 646 of the textbook. Required:
-
Use the “NPV Project Template” Excel file on Blackboard.
-
The cells you are required to fill are the cells in the “Net Present Value Analysis” box in both the
“New Tech” and “Standard Classic” tabs.
o Every cell for each ”Cash Flows” item from “Cost of Machine” to “Total Cash Flows” for
each year (“Now” through “Year 6”) must have a value. Some cells may have a zero
value.
o The “Net Present Value” cell must be filled
o The“ProjectProfitabilityIndex”cellmustbefilled
o The cells outside of the “Net Present Value Analysis” box are for
your convenience
• You must use special Excel formulas to calculate Net Present
Value
o You may use the Present Value (pv) formula method to find the present value of the cash flows of each individual year (use cell row “Discounted CF (Optional)” for this method)
o Alternatively, you may use the Net Present Value (NPV) formula
method.
o You do not have to utilize both methods (although it may provide
a nice check).
MUST SHOW YOUR FORMULAS
Solutions
Expert Solution
| Calculation of NPV | |||||||||
| Machine : New Tech | |||||||||
| Period | Cost (A) | Contribution Margin {B} | Other Fixed Costs (C) | Yearly Costs (D) | Working Capital (E) | Major Overhaul Cost (F) | Net Cash Inflows (A-B+C+D+E+F) | P.V.F | N.P.V |
| 0 | -4,21,000 | 0 | 0 | 0 | -53000 | -4,74,000 | 1.0000 | -4,74,000 | |
| 1 | 180000 | -180000 | -50000 | 0 | -50,000 | 0.9174 | -45,872 | ||
| 2 | 300000 | -180000 | -50000 | 0 | 70,000 | 0.8417 | 58,918 | ||
| 3 | 360000 | -150000 | -50000 | 0 | 1,60,000 | 0.7722 | 1,23,549 | ||
| 4 | 440000 | -120000 | -50000 | 0 | 2,70,000 | 0.7084 | 1,91,275 | ||
| 5 | 440000 | -120000 | -50000 | 0 | 2,70,000 | 0.6499 | 1,75,481 | ||
| 6 | 440000 | -120000 | -50000 | 53000 | 3,23,000 | 0.5963 | 1,92,594 | ||
| 2,21,946 | |||||||||
| Salvage Value at Year End 6 | 26,000 | 0.5963 | 15,503 | ||||||
| Total | 2,37,449 | ||||||||
| Machine : Standard Classic | |||||||||
| Period | Cost (A) | Contribution Margin {B} | Other Fixed Costs (C) | Yearly Costs (D) | Working Capital (E) | Major Overhaul Cost (F) | Net Cash Inflows (A-B+C+D+E+F) | P.V.F | N.P.V |
| 0 | -2,35,000 | 0 | 0 | 0 | -95000 | -3,30,000 | 1.0000 | -3,30,000 | |
| 1 | 175000 | -180000 | -72000 | -77,000 | 0.9174 | -70,642 | |||
| 2 | 280000 | -180000 | -72000 | 28,000 | 0.8417 | 23,567 | |||
| 3 | 355000 | -150000 | -72000 | -100000 | 33,000 | 0.7722 | 25,482 | ||
| 4 | 438000 | -120000 | -72000 | 2,46,000 | 0.7084 | 1,74,273 | |||
| 5 | 438000 | -120000 | -72000 | 2,46,000 | 0.6499 | 1,59,883 | |||
| 6 | 438000 | -120000 | -72000 | 95000 | 3,41,000 | 0.5963 | 2,03,327 | ||
| 1,85,890 | |||||||||
| Salvage Value at Year End 6 | 5000 | 0.5963 | 2,981 | ||||||
| Total | 1,88,871 | ||||||||
| Summary: Machiner New Tech's NPV is better than Standar Classic. | |||||||||
| Profitability Index= | (NPV+ initial Investment) | ||||||||
| initial investment | |||||||||
| Machine : New Tech | Machine : Standard Classic |
 ekkarill92 answered 2 years agoRelated SolutionsStarliper Industries has developed a project to produce a new product: Widgets. To develop the widgets,...Starliper Industries has developed a project to produce a new
product: Widgets. To develop the widgets, Starliper Industries
needs to purchase a new machine that will help develop the widgets.
Starliper Industries is deciding between two different machines,
“New Tech” and “Standard Classic” that have the capabilities
necessary to develop the widgets. Your job will be to compare the
two different machines using net present value. The company has
produced the following information regarding the widgets and the
two machines:...
Case 13-32 Net Present Value Analysis of a New Product [LO13-2] Matheson Electronics has just developed...Case 13-32 Net Present Value Analysis of a New Product
[LO13-2]
Matheson Electronics has just developed a new electronic device
that it believes will have broad market appeal. The company has
performed marketing and cost studies that revealed the following
information:
New equipment would have to be acquired to produce the device.
The equipment would cost $258,000 and have a six-year useful life.
After six years, it would have a salvage value of about
$24,000.
Sales in units over the...
Case 13-32 Net Present Value Analysis of a New Product [LO13-2] Matheson Electronics has just developed...Case 13-32 Net Present Value Analysis of a New Product
[LO13-2]
Matheson Electronics has just developed a new electronic device
that it believes will have broad market appeal. The company has
performed marketing and cost studies that revealed the following
information:
New equipment would have to be acquired to produce the device.
The equipment would cost $300,000 and have a six-year useful life.
After six years, it would have a salvage value of about
$24,000.
Sales in units over the...
Net present value. Quark Industries has a project with the following projected cash flows: Initial cost:...Net present value. Quark Industries has a project with the
following projected cash flows: Initial cost: $210,000 Cash flow
year one: $25,000 Cash flow year two: $72,000 Cash flow year
three: $146,000 Cash flow year four: $146,000 a. Using a
discount rate of 11% for this project and the NPV model,
determine whether the company should accept or reject this project.
b. Should the company accept or reject it using a discount rate of
13%? c. Should the company accept...
Net present value. Quark Industries has a project with the following projected cash flows: Initial cost:...Net present value. Quark Industries has a
project with the following projected cash flows:
Initial cost: $270,000
Cash flow year one: $24,000
Cash flow year two: $79,000
Cash flow year three: $155,000
Cash flow year four: $155,000
a. Using a discount rate of 10% for this
project and the NPV model, determine whether the company should
accept or reject this project.
b. Should the company accept or reject it using
a discount rate of 13%?
c. Should the company accept...
Net present value. Lepton Industries has a project with the following projected cash flows: Initial cost:...Net present value. Lepton Industries has a
project with the following projected cash flows:
Initial cost: $460,000
Cash flow year one: $132,000
Cash flow year two: $200,000
Cash flow year three: $191,000
Cash flow year four: $132,000
a. Using a discount rate of 11% for this
project and the NPV model, determine whether the company should
accept or reject this project.
b. Should the company accept or reject it using
a discount rate of 13%?
c. Should the company accept...
Avalon Aviation Products is evaluating a new project. What is the net present value of this...
Avalon Aviation Products is evaluating a new project.
What is the net present value of this project if the discount
rate is 12% and the net cash flows are as per the following
table?
Year
Cashflow
0
-$5334
1
$8301
2
$4682
3
$9112
4
$20025
5
$24873
1. a) What is the net present value of a project that has upfront costs of...1. a) What is the net present value of a project that has
upfront costs of $5 million and pays end of the year cash flows of
$1 million in one year, $2 million in two years, and $3 million in
three years if the annual discount rate for the project is 3
percent? Show how much money you would have at the end of three
years if you bought the project and what you would have instead if
you...
What is the net present value of a project that has an initial cash outflow of...What is the net present value of a project that has an initial
cash outflow of $-13,000, at time 0, and the following cash flows
for years 1-4? The required return is 10.0%. DO NOT USE DOLLAR
SIGNS OR COMMAS IN YOUR ANSWER. ENTER YOUR ANSWER TO THE NEAREST
DOLLAR (e.g. 1250). Year Cash Flows 1 $3,950 2 $3,750 3 $5,900 4
$6,400
APPLY THE CONCEPTS: Net present value and Present value index Sutherland Industries is looking to invest...APPLY THE CONCEPTS: Net present value and
Present value index
Sutherland Industries is looking to invest in
Project A or Project B. The data surrounding each project is
provided below. Sutherland's cost of capital is 10%.
Project A
Project B
This project requires an initial investment of $172,500. The
project will have a life of 3 years. Annual revenues associated
with the project will be $130,000 and expenses associated
with the project will be $35,000.
This project requires an initial...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
ADVERTISEMENT
|