Question
In: Finance
Question one SC Co is evaluating the purchase of a new machine to produce product P...
Question one
SC Co is evaluating the purchase of a new machine to produce product P , Which has a short product life-cycle due to rapidly changing technology .The machine is expected to cost $1 million . Production and sales of product P are forecast to be as follows :
|
Year |
1 |
2 |
3 |
4 |
|
Production and sales (units/year) |
35000 |
53000 |
75000 |
36000 |
The selling price 0f product P (in current price terms )will be $20 per unit, while the variable cost of the product (in current price terms )will be $12 per unit .Selling price inflation is expected to be 5% per year. No increase in existing fixed costs is expected since SC co has spare capacity in both spare and labourterms .
Production and selling product P will call for increased investment in working capital . Analysis of historical levels of working capital within SC Co indicates that at the start of each year , investment in working capital for product P will be need to be 7% of sales revenue for that year .
SC Co pays tax of 30% per year in the year in which the taxable profit occurs ,liability to tax is reduced by capital allowances on machinery (tax –allowable depreciation ) , which SC Co can claim on a straight –line basis over the four-year period .SC Co uses a nominal (money terms ) after-tax cost of capital of 12% for investment appraisal purposes.
Required :
- Determine the after –tax cash-flows associated with the purchase of a new machine to purchase product P .(12) marks
- Calculate the net present value of the proposed investment in product P.(6) marks
- Compute the internal rate of return of the proposed investment in product P.(6)marks
- Advise on the acceptability of the proposed investment in product P and discuss the limitations of the evaluations you have carried out.(8)marks
- Discuss hoe the net present value method of investment appraisal contributes towards the objective of maximizing the wealth of shareholders .(8)marks
Solutions
Expert Solution
| NPV analysis using a nominal (money terms ) after-tax cost of capital of 12% | |||||
| Year | 0 | 1 | 2 | 3 | 4 |
| 1.Cost of machine | -1000000 | ||||
| 2.NWC reqd.(Next yr. sales*7%) | 51450 | 81805.5 | 121550.6 | 61261.52 | 0 |
| 3.Change in NWC(Previous-Current) | -51450 | -30355.5 | -39745.1 | 60289.11 | 61261.52 |
| Operating cashflows: | |||||
| 4.Production and sales (units/year) | 35000 | 53000 | 75000 | 36000 | |
| 5.Selling price/unit(20*1.05)$ so on | 21 | 22.05 | 23.1525 | 24.31013 | |
| 6.Sales $(4*5) | 735000 | 1168650 | 1736438 | 875164.5 | |
| 7.Variable cost/unit(12*1.05)& so on | 12.6 | 13.23 | 13.8915 | 14.58608 | |
| 8.Total variable cost(4*6) | -441000 | -701190 | -1041863 | -525099 | |
| 9.Depreciation | -250000 | -250000 | -250000 | -250000 | |
| 10.EBIT(6+8+9) | 44000 | 217460 | 444575 | 100065.8 | |
| 11.Tax at 30%(10*30%) | -13200 | -65238 | -133373 | -30019.7 | |
| 12.NOPAT(10+11) | 30800 | 152222 | 311202.5 | 70046.06 | |
| 13.Add back: depn.(row 9) | 250000 | 250000 | 250000 | 250000 | |
| 14.Operating cash flow(12+13) | 280800 | 402222 | 561202.5 | 320046.1 | |
| a. After –tax cash-flows associated with the purchase of a new machine | -1051450 | 250444.5 | 362476.9 | 621491.6 | 381307.6 |
| 16. PV F at 12%(1/1.12^Yr.n) | 1 | 0.89286 | 0.79719 | 0.71178 | 0.63552 |
| 17. PV at 12%(a*16) | -1051450 | 223611.2 | 288964.3 | 442365.5 | 242327.9 |
| 18. NPV at 12% (ANSWER b. ) | 145818.82 | ||||
| 19. Internal rate of return (Answer c.)(of FCF row a.) | 17.82% |
| d.Proposed investment in product P can be accepted as the NPV at the nominal cost of capital, 12% is POSITIVE |
| &the IRR, 17.82% > the nominal cost of capital, 12% |
| Limitation , with respect to the above analysis , is that it considers all the future cashflows like sales & variable costs at inflated values & not at their real value terms. |
| e.How the net present value method of investment appraisal contributes towards the objective of maximizing the wealth of shareholders |
| NPV method takes into account the entire cash flows of the project , discounts them at the cost of acquring funds for the project and arrives at the net income , at present value terms. |
| So, the project with positive cash flow , is said to add value to the company & its owners. |
Additionally for d.
| The real discount rate will be |
| (1+12%)=(1+Real rate )*(1+5%) |
| RR=((1+12%)/(1+5%))-1= |
| 6.67% |
| NPV analysis using the real rate of 6.67% cost of capital | |||||
| Year | 0 | 1 | 2 | 3 | 4 |
| 1.Cost of machine | -1000000 | ||||
| 2.NWC reqd.(Next yr. sales*7%) | 49000 | 74200 | 105000 | 50400 | 0 |
| 3.Change in NWC(Previous-Current) | -49000 | -25200 | -30800 | 54600 | 50400 |
| Operating cashflows: | |||||
| 4.Production and sales (units/year) | 35000 | 53000 | 75000 | 36000 | |
| 5.Selling price/unit--current rate-$20 | 20 | 20 | 20 | 20 | |
| 6.Sales $(4*5) | 700000 | 1060000 | 1500000 | 720000 | |
| 7.Variable cost/unit--current rate -$ 12 | 12 | 12 | 12 | 12 | |
| 8.Total variable cost(4*6) | -420000 | -636000 | -900000 | -432000 | |
| 9.Depreciation | -250000 | -250000 | -250000 | -250000 | |
| 10.EBIT(6+8+9) | 30000 | 174000 | 350000 | 38000 | |
| 11.Tax at 30%(10*30%) | -9000 | -52200 | -105000 | -11400 | |
| 12.NOPAT(10+11) | 21000 | 121800 | 245000 | 26600 | |
| 13.Add back: depn.(row 9) | 250000 | 250000 | 250000 | 250000 | |
| 14.Operating cash flow(12+13) | 271000 | 371800 | 495000 | 276600 | |
| a. After –tax cash-flows associated with the purchase of a new machine | -1049000 | 245800 | 341000 | 549600 | 327000 |
| 16. PV F at 6.67%(1/1.0667^Yr.n) | 1 | 0.93747 | 0.87885 | 0.82390 | 0.77238 |
| 17. PV at 6.67%(a*16) | -1049000 | 230430.3 | 299688.3 | 452814 | 252568.1 |
| 18. NPV at 6.67%% (ANSWER b. ) | 186500.74 |
 jeff jeffy answered 1 year agoRelated SolutionsSC Co is evaluating the purchase of a new machine to produce product P, which has...SC Co is evaluating the purchase of a new machine to produce
product P, which has a short product life-cycle due to rapidly
changing technology. The machine is expected to cost Rs.1 million.
Production and sales of product P are forecast to be as
follows:
Year - Production and sales
(units(year)
1 - 90,000
2 - 53,000
3 - 75,000
4 - 36,000
The selling price of product P (in current price terms) will be
Rs. 20 per unit, while...
A company is evaluating the purchase of Machine A. The new machine would cost $120,000 and...A company is evaluating the purchase of Machine A. The new
machine would cost $120,000 and would be depreciated for tax
purposes using the straight-line method over an estimated ten-year
life to its expected salvage value of $20,000. The new machine
would require an addition of $30,000 to working capital. In each
year of Machine A’s life, the company would reduce its pre-tax
costs by $40,000. The company has a 12% cost of capital and is in
the 35% marginal...
A company is evaluating the purchase of Machine A. The new machine would cost $120,000 and...A company is evaluating the purchase of Machine A. The new
machine would cost $120,000 and would be depreciated for tax
purposes using the straight-line method over an estimated ten-year
life to its expected salvage value of $20,000. The new machine
would require an addition of $30,000 to working capital. In each
year of Machine A’s life, the company would reduce its pre-tax
costs by $40,000. The company has a 12% cost of capital and is in
the 35% marginal...
A company is evaluating the purchase of Machine A. The new machine would cost $120,000 and...A company is evaluating the purchase of Machine A. The new
machine would cost $120,000 and would be depreciated for tax
purposes using the straight-line method over an estimated ten-year
life to its expected salvage value of $20,000. The new machine
would require an addition of $30,000 to working capital. In each
year of Machine A’s life, the company would reduce its pre-tax
costs by $40,000. The company has a 12% cost of capital and is in
the 35% marginal...
TopCap Co. is evaluating the purchase of another sewing machine that will be used to manufacture...TopCap Co. is evaluating the purchase of another sewing machine
that will be used to manufacture sport caps. The invoice price of
the machine is $120,500. In addition, delivery and installation
costs will total $4,500. The machine has the capacity to produce
12,000 dozen caps per year. Sales are forecast to increase
gradually, and production volumes for each of the five years of the
machine's life are expected to be as follows: Use Table 6-4.
(Use appropriate factor(s) from the...
TopCap Co. is evaluating the purchase of another sewing machine that will be used to manufacture...TopCap Co. is evaluating the purchase of another sewing machine
that will be used to manufacture sport caps. The invoice price of
the machine is $124,500. In addition, delivery and installation
costs will total $4,000. The machine has the capacity to produce
12,000 dozen caps per year. Sales are forecast to increase
gradually, and production volumes for each of the five years of the
machine's life are expected to be as follows: Use Table 6-4.
(Use appropriate factor(s) from the...
TopCap Co. is evaluating the purchase of another sewing machine that will be used to manufacture...TopCap Co. is evaluating the purchase of another sewing machine
that will be used to manufacture sport caps. The invoice price of
the machine is $120,500. In addition, delivery and installation
costs will total $4,500. The machine has the capacity to produce
12,000 dozen caps per year. Sales are forecast to increase
gradually, and production volumes for each of the five years of the
machine's life are expected to be as follows: Use Table 6-4.
(Use appropriate factor(s) from the...
TopCap Co. is evaluating the purchase of another sewing machine that will be used to manufacture...TopCap Co. is evaluating the purchase of another sewing machine
that will be used to manufacture sport caps. The invoice price of
the machine is $123,000. In addition, delivery and installation
costs will total $5,000. The machine has the capacity to produce
12,000 dozen caps per year. Sales are forecast to increase
gradually, and production volumes for each of the five years of the
machine's life are expected to be as follows: Use Table 6-4.
(Use appropriate factor(s) from the...
TopCap Co. is evaluating the purchase of another sewing machine that will be used to manufacture...TopCap Co. is evaluating the purchase of another sewing machine
that will be used to manufacture sport caps. The invoice price of
the machine is $122,500. In addition, delivery and installation
costs will total $5,000. The machine has the capacity to produce
12,000 dozen caps per year. Sales are forecast to increase
gradually, and production volumes for each of the five years of the
machine's life are expected to be as follows: Use Table 6-4. (Use
appropriate factor(s) from the...
A company is evaluating the purchase of a machine to improve product quality and output levels....A company is evaluating the purchase of a machine to improve
product quality and output levels. The new machine would cost $1.6
million and would be depreciated for tax purposes using the
straight-line method over an estimated six-year life to its
expected salvage value of $100,000. The new machine would require
an addition of $70,000 to working capital at the beginning of the
project, which will of course be returned to the firm at the end of
the project. In...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
ADVERTISEMENT
|