Question

In: Accounting

Englewood Company has an opportunity to produce and sell a revolutionary new smoke detector for homes....

Englewood Company has an opportunity to produce and sell a revolutionary new smoke detector for homes. To determine whether this would be a profitable venture, the company has gathered the following data on probable costs and market potential:

New equipment would have to be acquired to produce the smoke detector. The equipment would cost $100,000 and be useable for 12 years. After 12 years, it would have a salvage value equal to 10% of the original cost.

Production and sales of the smoke detector would require a working capital investment of $40,000 to finance accounts receivable, inventories, and day-to-day cash needs. This working capital would be released for use elsewhere after 12 years.

An extensive marketing study projects sales in units over the next 12 years as follows:

Year                Sales in Units

                        1……………. 4,000

                        2……………. 7,000

                        3……………. 10,000

                        4-12………… 12,000

The smoke detectors would sell for $45 each; variable costs for production, administration, and sales would be $25 per unit.

To gain entry into the market, the company would have to advertise heavily in the early years of sales. The advertising program follows:

Amount of Yearly

Year                      Advertising

1-2…………. $70,000

3…………… $50,000

4-12………..   $40,000

Other fixed costs for salaries, insurance, maintenance, and straight-line depreciation on equipment would total $127,500 per year. (Depreciation is based on cost less salvage value.)

The company’s required rate of return is 20%

Required:

(6 points) Compute the net cash inflow (cash receipts less yearly cash operating expenses) anticipated from the sale of the smoke detectors for each year over the next 12 years.

(4 points) Using the data computed in (1) above and other data provided in the problem, determine the net present value of the proposed investment. Would you recommend that Englewood Company accept the smoke detector as a new product?

Solutions

Expert Solution

Net cash flows
Year-1 Year-2 Year-3 Year 4-6
Sales units 4000 7000 10000 12000
Selling price per unit 45 45 45 45
Less: Variable cost per unit 25 25 25 25
Contribution margin per unit 20 20 20 20
Contribution margin earned 80000 140000 200000 240000
Less: Other fixed cost excl. dep 120000 120000 120000 120000
(127500-7500)
Less: Advertisement expense 70000 70000 50000 40000
Net cash flows -110000 -50000 30000 80000
Net present value
Year-0 Year-1 Year-2 Year-3 Year-4 Year5 Year-6
Initial investment -100000
Working capital -40000
Cash flows -110000 -50000 30000 80000 80000 80000
Release of working capiptal 40000
Salvage value 10000
Net cash flows -150000 -110000 -50000 30000 80000 80000 130000
PVF @ 20% 1 0.833333 0.694444 0.578704 0.482253 0.401878 0.334898
Present value of cash flows -150000 -91666.7 -34722.2 17361.11 38580.25 32150.21 43536.74
NPV -144760
No, Company should not accept the order.

Related Solutions

Englewood Company has an opportunity to produce and sell a revolutionary new smoke detector for homes....
Englewood Company has an opportunity to produce and sell a revolutionary new smoke detector for homes. To determine whether this would be a profitable venture, the company has gathered the following data on probable costs and market potential: New equipment would have to be acquired to produce the smoke detector. The equipment would cost $100,000 and be useable for 12 years. After 12 years, it would have a salvage value equal to 10% of the original cost. Production and sales...
Englewood Company has an opportunity to produce and sell a revolutionary new smoke detector for homes....
Englewood Company has an opportunity to produce and sell a revolutionary new smoke detector for homes. To determine whether this would be a profitable venture, the company has gathered the following data on probable costs and market potential: New equipment would have to be acquired to produce the smoke detector. The equipment would cost $100,000 and be useable for 12 years. After 12 years, it would have a salvage value equal to 10% of the original cost. Production and sales...
ETech Company was organized on January 1, 2017 to produce and sell a revolutionary smart watch....
ETech Company was organized on January 1, 2017 to produce and sell a revolutionary smart watch. At the beginning of its second year (2018) finished goods inventory was 2,000 watches. During 2018 ETech accountant resigned and the accounting was done by an accounting student who worked part-time for the company. The income statement below was prepared by the accounting student. ETech Company Income Statement As of December 31, 2018 Revenues:    Sales revenue (38,000 watches)……………………………….                       $1,140,000    Royalty revenue……………………………………………….                         ...
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period....
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company’s discount rate is 14%. After careful study, Oakmont estimated the following costs and revenues for the new product:      Cost of equipment needed $ 140,000   Working capital needed $ 62,000   Overhaul of the equipment in two years $ 9,000   Salvage value of the equipment in four years $ 13,000   Annual revenues and costs:   Sales revenues $ 270,000   Variable expenses $ 130,000   Fixed...
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period....
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company’s discount rate is 18%. After careful study, Oakmont estimated the following costs and revenues for the new product: Cost of equipment needed $ 160,000 Working capital needed $ 66,000 Overhaul of the equipment in year two $ 11,000 Salvage value of the equipment in four years $ 15,000 Annual revenues and costs: Sales revenues $ 310,000 Variable expenses $ 150,000 Fixed out-of-pocket...
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period....
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company’s discount rate is 18%. After careful study, Oakmont estimated the following costs and revenues for the new product: Cost of equipment needed $ 160,000 Working capital needed $ 66,000 Overhaul of the equipment in year two $ 11,000 Salvage value of the equipment in four years $ 15,000 Annual revenues and costs: Sales revenues $ 310,000 Variable expenses $ 150,000 Fixed out-of-pocket...
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period....
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company’s discount rate is 18%. After careful study, Oakmont estimated the following costs and revenues for the new product: Cost of equipment needed $ 265,000 Working capital needed $ 88,000 Overhaul of the equipment in year two $ 8,000 Salvage value of the equipment in four years $ 14,000 Annual revenues and costs: Sales revenues $ 440,000 Variable expenses $ 215,000 Fixed out-of-pocket...
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period....
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company’s discount rate is 15%. After careful study, Oakmont estimated the following costs and revenues for the new product:   Cost of equipment needed $ 145,000   Working capital needed $ 63,000   Overhaul of the equipment in two years $ 9,500   Salvage value of the equipment in four years $ 13,500   Annual revenues and costs:   Sales revenues $ 280,000   Variable expenses $ 135,000   Fixed out-of-pocket...
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period....
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company’s discount rate is 17%. After careful study, Oakmont estimated the following costs and revenues for the new product:      Cost of equipment needed $ 190,000   Working capital needed $ 69,000   Overhaul of the equipment in two years $ 6,000   Salvage value of the equipment in four years $ 16,500   Annual revenues and costs:   Sales revenues $ 340,000   Variable expenses $ 165,000   Fixed...
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period....
Oakmont Company has an opportunity to manufacture and sell a new product for a four-year period. The company’s discount rate is 17%. After careful study, Oakmont estimated the following costs and revenues for the new product: Cost of equipment needed $ 165,000 Working capital needed $ 67,000 Overhaul of the equipment in year two $ 10,000 Salvage value of the equipment in four years $ 13,000 Annual revenues and costs: Sales revenues $ 320,000 Variable expenses $ 155,000 Fixed out-of-pocket...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT