Question

In: Accounting

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:

  1. 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.
  2. Sales in units over the next six years are projected to be as follows:
Year Sales in Units
1 10,000
2 15,000
3 17,000
4–6 19,000
  1. Production and sales of the device would require working capital of $61,000 to finance accounts receivable, inventories, and day-to-day cash needs. This working capital would be released at the end of the project’s life.
  2. The devices would sell for $30 each; variable costs for production, administration, and sales would be $10 per unit.
  3. Fixed costs for salaries, maintenance, property taxes, insurance, and straight-line depreciation on the equipment would total $174,000 per year. (Depreciation is based on cost less salvage value.)
  4. To gain rapid entry into the market, the company would have to advertise heavily. The advertising costs would be:
Year Amount of Yearly
Advertising
1–2 $ 150,000
3 $ 50,000
4–6 $ 40,000
  1. The company’s required rate of return is 13%.

Click here to view Exhibit 13B-1 and Exhibit 13B-2, to determine the appropriate discount factor(s) using tables.

Required:

1. Compute the net cash inflow (incremental contribution margin minus incremental fixed expenses) anticipated from sale of the device for each year over the next six years.

2-a. Using the data computed in (1) above and other data provided in the problem, determine the net present value of the proposed investment.

2-b. Would you recommend that Matheson accept the device as a new product?

Solutions

Expert Solution

Solution 1:
Annual depreciation = (Cost - Salvage value) / Useful life = ($300,000 - $24,000) / 6 = $46,000
Computation of net cash inflow from sale of device
Particulars Year 1 Year 2 Year 3 Year 4-6
Sales in units 10000 15000 17000 19000
Sales in dollar $300,000.00 $450,000.00 $510,000.00 $570,000.00
Variable expenses $100,000.00 $150,000.00 $170,000.00 $190,000.00
Contribution margin $200,000.00 $300,000.00 $340,000.00 $380,000.00
Fixed Expenses:
Salaries and other (Excluding depreciation) $128,000.00 $128,000.00 $128,000.00 $128,000.00
Advertising $150,000.00 $150,000.00 $50,000.00 $40,000.00
Total fixed expenses $278,000.00 $278,000.00 $178,000.00 $168,000.00
Net cash inflow (Outflow) -$78,000.00 $22,000.00 $162,000.00 $212,000.00
Solution 2a:
Computation of Net Present Value - Matheson Electronics
Particulars Now Year 1 Year 2 Year 3 Year 4 Year 5 Year 6
Cost of equipment -$300,000
Working capital -$61,000
Yearly net cash flows -$78,000 $22,000 $162,000 $212,000 $212,000 $212,000
Release of working capital $61,000
Salavage value of equipment $24,000
Total cash flows -$361,000 -$78,000 $22,000 $162,000 $212,000 $212,000 $297,000
PV Factor 1.000 0.885 0.783 0.693 0.613 0.543 0.480
Present Value -$361,000 -$69,030 $17,226 $112,266 $129,956 $115,116 $142,560
Net present value $87,094
Solution 2b:

As NPV is positive, therefore Matheson should accept the device as a new product.

Related Solutions

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...
Exercise 13-9 Net Present Value Analysis and Simple Rate of Return [LO13-2, LO13-6] Derrick Iverson is...
Exercise 13-9 Net Present Value Analysis and Simple Rate of Return [LO13-2, LO13-6] Derrick Iverson is a divisional manager for Holston Company. His annual pay raises are largely determined by his division’s return on investment (ROI), which has been above 20% each of the last three years. Derrick is considering a capital budgeting project that would require a $4,480,000 investment in equipment with a useful life of five years and no salvage value. Holston Company’s discount rate is 18%. The...
Problem 13-28 Net Present Value Analysis [LO13-2] Bilboa Freightlines, S.A., of Panama, has a small truck...
Problem 13-28 Net Present Value Analysis [LO13-2] Bilboa Freightlines, S.A., of Panama, has a small truck that it uses for intracity deliveries. The truck is worn out and must be either overhauled or replaced with a new truck. The company has assembled the following information: Present Truck New Truck Purchase cost new $ 34,000 $ 44,000 Remaining book value $ 21,000 - Overhaul needed now $ 20,000 - Annual cash operating costs $ 16,500 $ 15,000 Salvage value-now $ 10,000...
Problem 13-28 Net Present Value Analysis [LO13-2] Bilboa Freightlines, S.A., of Panama, has a small truck...
Problem 13-28 Net Present Value Analysis [LO13-2] Bilboa Freightlines, S.A., of Panama, has a small truck that it uses for intracity deliveries. The truck is worn out and must be either overhauled or replaced with a new truck. The company has assembled the following information: Present Truck New Truck Purchase cost new $ 35,000 $ 50,000 Remaining book value $ 25,000 - Overhaul needed now $ 24,000 - Annual cash operating costs $ 18,500 $ 18,000 Salvage value-now $ 15,000...
Problem 13-28 Net Present Value Analysis [LO13-2] Bilboa Freightlines, S.A., of Panama, has a small truck...
Problem 13-28 Net Present Value Analysis [LO13-2] Bilboa Freightlines, S.A., of Panama, has a small truck that it uses for intracity deliveries. The truck is worn out and must be either overhauled or replaced with a new truck. The company has assembled the following information: Present Truck New Truck Purchase cost new $ 33,000 $ 40,000 Remaining book value $ 24,000 - Overhaul needed now $ 23,000 - Annual cash operating costs $ 22,000 $ 20,500 Salvage value-now $ 7,000...
Problem 13-28 Net Present Value Analysis [LO13-2] Bilboa Freightlines, S.A., of Panama, has a small truck...
Problem 13-28 Net Present Value Analysis [LO13-2] Bilboa Freightlines, S.A., of Panama, has a small truck that it uses for intracity deliveries. The truck is worn out and must be either overhauled or replaced with a new truck. The company has assembled the following information: Present Truck New Truck Purchase cost new $ 36,000 $ 46,000 Remaining book value $ 26,000 - Overhaul needed now $ 25,000 - Annual cash operating costs $ 19,000 $ 17,500 Salvage value-now $ 10,000...
Problem 13-28 Net Present Value Analysis [LO13-2] Bilboa Freightlines, S.A., of Panama, has a small truck...
Problem 13-28 Net Present Value Analysis [LO13-2] Bilboa Freightlines, S.A., of Panama, has a small truck that it uses for intracity deliveries. The truck is worn out and must be either overhauled or replaced with a new truck. The company has assembled the following information: Present Truck New Truck Purchase cost new $ 34,000 $ 44,000 Remaining book value $ 21,000 - Overhaul needed now $ 20,000 - Annual cash operating costs $ 16,500 $ 15,000 Salvage value-now $ 10,000...
Problem 13-25 Net Present Value Analysis of a Lease or Buy Decision [LO13-2] The Riteway Ad...
Problem 13-25 Net Present Value Analysis of a Lease or Buy Decision [LO13-2] The Riteway Ad Agency provides cars for its sales staff. In the past, the company has always purchased its cars from a dealer and then sold the cars after three years of use. The company’s present fleet of cars is three years old and will be sold very shortly. To provide a replacement fleet, the company is considering two alternatives: Purchase alternative: The company can purchase the...
Problem 13-25 Net Present Value Analysis of a Lease or Buy Decision [LO13-2] The Riteway Ad...
Problem 13-25 Net Present Value Analysis of a Lease or Buy Decision [LO13-2] The Riteway Ad Agency provides cars for its sales staff. In the past, the company has always purchased its cars from a dealer and then sold the cars after three years of use. The company’s present fleet of cars is three years old and will be sold very shortly. To provide a replacement fleet, the company is considering two alternatives: Purchase alternative: The company can purchase the...
Problem 13-25 Net Present Value Analysis of a Lease or Buy Decision [LO13-2] The Riteway Ad...
Problem 13-25 Net Present Value Analysis of a Lease or Buy Decision [LO13-2] The Riteway Ad Agency provides cars for its sales staff. In the past, the company has always purchased its cars from a dealer and then sold the cars after three years of use. The company’s present fleet of cars is three years old and will be sold very shortly. To provide a replacement fleet, the company is considering two alternatives: Purchase alternative: The company can purchase the...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT