Question

In: Finance

Digitel Electronics’ engineering and marketing departments have prepared forecasts for the development costs and operating profits...

Digitel Electronics’ engineering and marketing departments have prepared forecasts for the development costs and operating profits of the next generation of their digital electrical meters. Development costs for each of the next three years will be $50,000.Manufacturing equipment costing $100,000 will be purchased near the end of Year 3. Annual profits for the normal five-year product life (Years 4 to 8 inclusive) are projected to be $80,000. The salvage value of the manufacturing equipment at the end of Year 8 is $20,000. Use NPV as your selection criteria. Should Digitel proceed with the product development if its annually compounded cost of capital is: a. 14%? b. 17%?

Solutions

Expert Solution

To decide whether the project is a good investment to undertake or not, we need to calculate the net present value (NPV) of project.

NPV is the sum of present value of all cash flows

If NPV is greater than zero then company should undertake this project as it is creating value for the company

To calculate the present value (PV) of a cash flow, we need to discount it by the required return.

PV = CFn/(1+r)n,

where CFn is cash flow in period n, r is required rate of return, n is time period

NPV = CF0 + CF1/(1+r)1 + CF2/(1+r)2 + ................... + CFn-1/(1+r)n-1 + CFn/(1+r)n

r is cost of capital in this case, as company will require to return at least cost of capital to generate value form this project.

Development cost in each of year 1, 2 and 3 = $50,000

Cost of manufacturing equipment = $100,000

Annual profits from year 4 to 8 = $80,000

Salvage value of manufacturing equipment = $20,000

So, cash flow in year 1 i.e. CF1 = $-50,000, negative sign indicates cash outflow

CF2 = $-50,000

CF3 = -50,000-100,000 = $-150,000

CF4 = $80,000

CF5 = $80,000

CF6 = $80,000

CF7 = $80,000

CF8 = $80,000+20,000 = $100,000

a) Cost of capital = 14%

Now putting all the values in NPV equation

NPV = -50,000/(1+0.14)1 -  50,000/(1+0.14)2 - 150,000/(1+0.14)3 + 80,000/(1+0.14)4 + 80,000/(1+0.14)5 + 80,000/(1+0.14)6 + 80,000/(1+0.14)7 + 100,000/(1+0.14)8

Solving this we get NPV as $8,810.98

As NPV > 0, therefore we should proceed with the development

b) Cost of capital = 17%

Now putting all the values in NPV equation

NPV = -50,000/(1+0.17)1 -  50,000/(1+0.17)2 - 150,000/(1+0.17)3 + 80,000/(1+0.17)4 + 80,000/(1+0.17)5 + 80,000/(1+0.17)6 + 80,000/(1+0.17)7 + 100,000/(1+0.17)8

Solving this we get NPV as $-7,414.45

As NPV < 0, therefore we should not proceed with the development


Related Solutions

You are looking at forecasts prepared by your business development unit You suspect that these numbers...
You are looking at forecasts prepared by your business development unit You suspect that these numbers are inflated, not deflated. Your estimate of the inflation rate is 2.5%. Year 1 2 3 4 5 later years ------------------------------------------------- CF 4 4 4 6 6 g=4% a. What are the deflated numbers corresponding to the above numbers? b. If the appropriate deflated discount rate is 11%, what is the present value of those expected cash flows? Use all deflated numbers for your...
Looking to compare, thanks. A) Allocate the two support departments' costs to the two operating departments...
Looking to compare, thanks. A) Allocate the two support departments' costs to the two operating departments using the following methods? Direct Method Step-down method (Allocate AS first) Step -down method (Allocate IS first) B) Compare and Explain differences in the support department costs allocated to each operating department? C) What approaches might be used to decide the sequence in which to allocate support departments when using the step-down method? Support Operating AS IS GOVT CORP Total Budgeted Overhead Costs Before...
Andy Corp. has two service departments and two operating departments. The company allocates service departmental costs...
Andy Corp. has two service departments and two operating departments. The company allocates service departmental costs to operating departments using the step-down method. Operating data for these departments for last year are as follows: Service Departments Operating Departments Personnel Maintenance Assembly Machining Departmental costs $144,000 $84,000 $12,000 $34,000 Number of employees 35 30 90 60 Machine-hours 0 0 330 170 Personnel costs are allocated first on the basis of number of employees and Maintenance costs are allocated second on the...
Andy Corp. has two service departments and two operating departments. The company allocates service departmental costs...
Andy Corp. has two service departments and two operating departments. The company allocates service departmental costs to operating departments using the step-down method. Operating data for these departments for last year are as follows: Service Departments Operating Departments Personnel Maintenance Assembly Machining Departmental costs $144,000 $84,000 $12,000 $34,000 Number of employees 35 30 90 60 Machine-hours 0 0 210 290 Personnel costs are allocated first on the basis of number of employees and Maintenance costs are allocated second on the...
Use the Direct Method to allocate Service Department Costs to the Operating Departments based on number...
Use the Direct Method to allocate Service Department Costs to the Operating Departments based on number (percentage) of employees. Painting Dept = 110 employees Welding Dept = 135 employees Service Dept. Maintenance Service Dept. Cafeteria Service Dept. Custodial Operating Dept. Painting Operating Dept. Welding Dept costs before allocation $200,000 110,000 275,000 500,000 850,000 Maintenance Cafeteria Custodial Total after allocation Use the Step-Down Method to allocate Service Department costs to the Operating Departments based on the number (percentage) of employees. Cafeteria...
Use the Direct Method to allocate Service Department Costs to the Operating Departments based on number...
Use the Direct Method to allocate Service Department Costs to the Operating Departments based on number (percentage) of employees. Attacking Dept = 110 employees Shark Dept = 135 employees Service Dept. Maintenance Service Dept. Cafeteria Service Dept. Custodial Operating Dept. Painting Operating Dept. Welding Dept costs before allocation $200,000 110,000 275,000 500,000 850,000 Maintenance Cafeteria Custodial Total after allocation
1. Looking to compare, thanks. A) Allocate the two support departments' costs to the two operating...
1. Looking to compare, thanks. A) Allocate the two support departments' costs to the two operating departments using the following methods? Direct Method Step-down method (Allocate AS first) Step -down method (Allocate IS first) B) Compare and Explain differences in the support department costs allocated to each operating department? C) What approaches might be used to decide the sequence in which to allocate support departments when using the step-down method? Support Operating AS IS GOVT CORP Total Budgeted Overhead Costs...
Welshpool Engineering has two production departments and two support departments. Budgeted data for the year follow. The company does not separate fixed and variable costs.
  Welshpool Engineering has two production departments and two support departments. Budgeted data for the year follow. The company does not separate fixed and variable costs.   Support Departments Production Departments   Maintenance Power Drilling Assembly Overhead costs $160,000 $200,000 $81,500 $45,000 Machine hours - 11,250 15,000 3,750 Kilowatt-hours 20,000 5,000 18,000 162,000 The maintenance department costs are allocated based on machine hours and power department costs are allocated based on kilowatt hours. Required: Determine the total overhead costs for...
This problem illustrates how costs of two corporate support departments are allocated to operating divisions using...
This problem illustrates how costs of two corporate support departments are allocated to operating divisions using a dual-rate method. Fixed costs are allocated using budgeted costs and budgeted hours used by other departments. Variable costs are allocated using actual costs and actual hours used by other departments. Seth Gross Horizons budgets the following amounts for its two central corporate support departments (legal and personnel) in supporting each other and the two manufacturing divisions, the Laptop Division (LTD) and the Work...
SPORTS MARKETING Explain why a monopolistic team can have positive profits in the long run, but...
SPORTS MARKETING Explain why a monopolistic team can have positive profits in the long run, but perfectly competitive teams have zero profits in the long run. & What is the purpose of two-part pricing? Be specific.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT