Secure Homes is pondering an opportunity to produce and sell a new smart home monitoring system that can be managed remotely using a smartphone app. The company has gathered the following data on probable costs and market potential: a. New equipment would have to be acquired to produce the monitoring system. The equipment would cost $325,000 and be usable for 12 years. After 12 years, it would have a salvage value equal to 10% of the original cost. b. Production and sales of the monitoring system would require a working capital investment of $120,000 to finance accounts receivable, inventories, and day-to-day cash needs. This working capital would be released for use elsewhere by the company after 12 years. c. An extensive marketing study projects sales in units over the next 12 years as follows: Year(s) 1 2 3 4-12 Sales in Units 4,260 7,300 10,060 12,360 d. The monitoring systems would sell for $140 each; variable costs for production, administration, and sales would be $80 per unit. e. To gain entry into the market, the company would have to advertise heavily in the early years of sales. The advertising program follows: Year(s) 1-2 3 4-12 Amount of Advertising $217,000 172,000 149,000 f. Other fixed costs for salaries, insurance, maintenance, and straight-line depreciation on equipment would total $352,000 per year. (Depreciation is based on cost less salvage value.) g. The company's required rate of return is 13%. (Ignore income taxes.) Required: 1. Compute the net cash inflow (cash receipts less yearly cash operating expenses) anticipated from sale of the monitoring systems for each year over the next 12 years. (Enter any cash outflows with a minus sign. Round your intermediate and final answers to the nearest dollar amount.) The net cash inflow from sales of the device for each year would be: Sales in units Contribution margin Less fixed expenses: Advertising Other fixed expenses Total fixed expenses Net cash inflow (outflow) Year 1 4,260 0 Year 2 7,300 0 Year 3 10,060 0 Year 4-12 12,360 0

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
icon
Concept explainers
Topic Video
Question
Please do not give image format
Secure Homes is pondering an opportunity to produce and sell a new smart home monitoring system that can be managed remotely
using a smartphone app. The company has gathered the following data on probable costs and market potential:
a. New equipment would have to be acquired to produce the monitoring system. The equipment would cost $325,000 and be usable
for 12 years. After 12 years, it would have a salvage value equal to 10% of the original cost.
b. Production and sales of the monitoring system would require a working capital investment of $120,000 to finance accounts
receivable, inventories, and day-to-day cash needs. This working capital would be released for use elsewhere by the company after
12 years.
c. An extensive marketing study projects sales in units over the next 12 years as follows:
Year (s)
1
2
3
4-12
Sales in
Units
4,260
7,300
10,060
12,360
d. The monitoring systems would sell for $140 each; variable costs for production, administration, and sales would be $80 per unit.
e. To gain entry into the market, the company would have to advertise heavily in the early years of sales. The advertising program
follows:
Year(s)
1-2
3
4-12
Amount of
Advertising
$217,000
172,000
149,000
f. Other fixed costs for salaries, insurance, maintenance, and straight-line depreciation on equipment would total $352,000 per year.
(Depreciation is based on cost less salvage value.)
g. The company's required rate of return is 13%.
(Ignore income taxes.)
Required:
1. Compute the net cash inflow (cash receipts less yearly cash operating expenses) anticipated from sale of the monitoring systems for
each year over the next 12 years. (Enter any cash outflows with a minus sign. Round your intermediate and final answers to the
nearest dollar amount.)
The net cash inflow from sales of the device for each year would be:
Sales in units
Contribution margin
Less fixed expenses:
Advertising
Other fixed expenses
Total fixed expenses
Net cash inflow (outflow)
Year 1
4,260
0
Year 2
7,300
0
Year 3
10,060
0
Year 4-12
12,360
0
Transcribed Image Text:Secure Homes is pondering an opportunity to produce and sell a new smart home monitoring system that can be managed remotely using a smartphone app. The company has gathered the following data on probable costs and market potential: a. New equipment would have to be acquired to produce the monitoring system. The equipment would cost $325,000 and be usable for 12 years. After 12 years, it would have a salvage value equal to 10% of the original cost. b. Production and sales of the monitoring system would require a working capital investment of $120,000 to finance accounts receivable, inventories, and day-to-day cash needs. This working capital would be released for use elsewhere by the company after 12 years. c. An extensive marketing study projects sales in units over the next 12 years as follows: Year (s) 1 2 3 4-12 Sales in Units 4,260 7,300 10,060 12,360 d. The monitoring systems would sell for $140 each; variable costs for production, administration, and sales would be $80 per unit. e. To gain entry into the market, the company would have to advertise heavily in the early years of sales. The advertising program follows: Year(s) 1-2 3 4-12 Amount of Advertising $217,000 172,000 149,000 f. Other fixed costs for salaries, insurance, maintenance, and straight-line depreciation on equipment would total $352,000 per year. (Depreciation is based on cost less salvage value.) g. The company's required rate of return is 13%. (Ignore income taxes.) Required: 1. Compute the net cash inflow (cash receipts less yearly cash operating expenses) anticipated from sale of the monitoring systems for each year over the next 12 years. (Enter any cash outflows with a minus sign. Round your intermediate and final answers to the nearest dollar amount.) The net cash inflow from sales of the device for each year would be: Sales in units Contribution margin Less fixed expenses: Advertising Other fixed expenses Total fixed expenses Net cash inflow (outflow) Year 1 4,260 0 Year 2 7,300 0 Year 3 10,060 0 Year 4-12 12,360 0
2-a. Using the data computed in requirement (1) above and other data provided in the problem, determine the net present value of the
proposed investment. (Hint. Use Microsoft Excel to calculate the discount factor(s).) (Negative amount should be indicated by a minus
sign. Do not round intermediate calculations and PV factor. Round the final answers to the nearest whole dollar amount.)
Net present value
2-b. Would you recommend that Secure Homes invest in the new product?
O Yes
O No
3. What is the project's internal rate of return? (Hint: Use Microsoft Excel to calculate the discount factor(s).) (Round your answer to 1
decimal place.)
Internal rate of return
%
Transcribed Image Text:2-a. Using the data computed in requirement (1) above and other data provided in the problem, determine the net present value of the proposed investment. (Hint. Use Microsoft Excel to calculate the discount factor(s).) (Negative amount should be indicated by a minus sign. Do not round intermediate calculations and PV factor. Round the final answers to the nearest whole dollar amount.) Net present value 2-b. Would you recommend that Secure Homes invest in the new product? O Yes O No 3. What is the project's internal rate of return? (Hint: Use Microsoft Excel to calculate the discount factor(s).) (Round your answer to 1 decimal place.) Internal rate of return %
Expert Solution
steps

Step by step

Solved in 5 steps with 9 images

Blurred answer
Knowledge Booster
Capital Budgeting
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education