To find: The
Introduction:
The variation between the present value of the cash outflows and the present value of the cash inflows is known as net present value. In capital budgeting, the net present value is utilized to analyze the profitability of a project or investment. The rate of return which equates the initial investment and the present value of net cash inflows are referred to as internal rate of return. This is also called as actual rate of return.
Answer to Problem 25QP
The net
Explanation of Solution
Given information:
Company a projects the unit sale for the new 7-octave voice emulation implant as follows:
- The year 1 unit sales is 87,500.
- The year 2 unit sales is 105,000.
- The year 3 unit sales is 119,000.
- The year 4 unit sales is 108,000.
- The year 5 unit sales is 92,000.
The production implant needs $1,500,000 in the net working capital to begin their production activities. The extra net working capital investment for every year is equivalent to the 15% of the projected sales, which has to rise for the following year. The total fixed cost is $1,450,000 for a year, the unit price is $230, and the variable production cost is $355. The installation cost of the equipment is $24,000,000.
The equipment is qualified in the 7-Year MACRS
MACRS depreciation table for year 7:
MACRS Depreciation table for seven year | |
Year | Seven year |
1 | 14.29% |
2 | 24.49% |
3 | 17.49% |
4 | 12.49% |
5 | 8.93% |
6 | 8.92% |
7 | 8.93% |
8 | 4.46% |
Computation of the
Calculations:
The sales figure for every year along with the unit price is given. The variable cost for a unit is utilized to compute the total variable cost and the fixed cost are stated as $1,450,000 for a year.
The depreciation is calculated by using the initial cost of the equipment, which is $24,000,000 times the actual MACRS depreciation for every year. At the bottom of the of the income statement, the depreciation is added back to determine the operating cash flow for every year.
Table showing the cash inflows:
Year | 1 | 2 | 3 | 4 | 5 | ||
Ending book value | $20,570,400 | $14,692,800 | $10,495,200 | $7,497,600 | $5,354,400 | ||
Sales | $31,062,500 | $37,275,000 | $42,245,000 | $38,340,000 | $32,660,000 | ||
Less: Variable costs | 20,125,000 | 24,150,000 | 27,370,000 | 24,840,000 | 21,160,000 | ||
Fixed costs | 1,450,000 | 1,450,000 | 1,450,000 | 1,450,000 | 1,450,000 | ||
Depreciation | 3,429,600 | 5,877,600 | 4,197,600 | 2,997,600 | 2,143,200 | ||
EBIT | $6,057,900 | $5,797,400 | $9,227,400 | $9,052,400 | $7,906,800 | ||
Less: Taxes | 2,120,265 | 2,029,090 | 3,229,590 | 3,168,340 | 2,767,380 | ||
Net income | $3,937,635 | $3,768,310 | $5,997,810 | $5,884,060 | $5,139,420 | ||
Add: Depreciation | 3,429,600 | 5,877,600 | 4,197,600 | 2,997,600 | 2,143,200 | ||
Operating cash flow | $7,367,235 | $9,645,910 | $10,195,410 | $8,881,660 | $7,282,620 | ||
Net cash inflows: | |||||||
Operating cash flow | $7,367,235 | $9,645,910 | $10,195,410 | $8,881,660 | $7,282,620 | ||
Change in net working capital | (931,875) | (745,500) | 585,750 | 852,000 | 1,739,625 | ||
Capital spending | - | - | - | - | 4,994,040 | ||
Total cash inflows | $6,435,360 | $8,900,410 | $10,781,160 | $9,733,660 | $14,016,285 |
After the calculations of the operating cash flows for every year, it is essential to account for other cash flows. The other cash flows are the net working capital and the capital spending, that is, the after-tax salvage of the equipment.
Formula to calculate the net working capital:
Computation of the net working capital:
Note: The total net working capital in year 1 will be 15% of the sales, which may increase in year 1 or year 2. The net working capital cash flow is negative because of the increasing sales; thus the company will spend more money on the net working capital to maximize it. In year 3, the net working capital is positive because of the decline in sales. In year 5, the net working capital is the recovery of all the net working capital of the project.
Computation of the ending book value:
Formula to calculate the after-tax salvage value:
Computation of the after-tax salvage value:
Note: The market value of the equipment is 20% of the purchase price of the equipment and it is $4,800,000.
Formula to calculate the net present value:
Computation of the net present value:
Hence, the net present value is $6,448,564.092.
Computation of the internal rate of return:
The internal rate of return is calculated by the spreadsheet method.
Step 1:
- Type the formula of the internal rate of return in H6 in the spreadsheet and consider the IRR value as H8.
Step 2:
- Assume the IRR value as 0.10%.
Step 3:
- In the spreadsheet, go to data and select What-if analysis.
- In What-if analysis, select Goal Seek.
- In ‘Set cell’ select H6 (the formula).
- The ‘To value’ is considered as 0.
- The H8 cell is selected for ‘By changing cell’.
Step 4:
- Following the previous step, click OK in the Goal Seek Status. The Goal Seek Status appears.
Step 5:
- The IRR value appears to be 24.0519897592289%.
Hence, the internal rate of return is 24.05%.
Want to see more full solutions like this?
Chapter 9 Solutions
Essentials of Corporate Finance
- 1. Give one new distribution channels for Virtual Assistance (freelance business) that is not commonly used. - show a chart/diagram to illustrate the flow of the distribution channels. - explain the rationale behind it. (e.g., increased market reach, improved customer experience, cost-efficiency). - connect the given distribution channel to the marketing mix: (How does it align with the overall marketing strategy? Consider product, price, promotion, and place.). - define the target audience: (Age, gender, location, interests, etc.). - lastly, identify potential participants: (Wholesalers, retailers, online platforms, etc.)arrow_forwardAn individual is planning for retirement and aims to withdraw $100,000 at the beginning of each year, starting from the first year of retirement, for an expected retirement period of 20 years. To fund this retirement plan, he intends to make 20 equal annual deposits at the end of each year during his working years. Assume a simple annual interest rate of 20% during his working years and a simple annual interest rate of 5% during retirement. What should his annual deposit amount be to achieve his desired retirement withdrawals? Please write down the steps of your calculation and explain result economic meaning.arrow_forwardAssume an investor buys a share of stock for $18 at t=0 and at the end of the next year (t=1), he buys 12 shares with a unit price of $9 per share. At the end of Year 2 (t=2), the investor sells all shares for $40 per share. At the end of each year in the holding period, the stock paid a $5.00 per share dividend. What is the annual time-weighted rate of return? Please write down the steps of your calculation and explain result economic meaning.arrow_forward
- On how far do you endorse this issue? Analyze the situation critically using official statistics and the literature.arrow_forwardIs globalization a real catalyst for enhancing international business? It is said that relevance of globalization and regionalism in the current situation is dying down. More specifically, concerned has been raised from different walks of life about Nepal’s inability of reaping benefits of joining SAFTA, BIMSTEC and WTO.arrow_forwardIn the derivation of the option pricing formula, we required that a delta-hedged position earn the risk-free rate of return. A different approach to pricing an option is to impose the condition that the actual expected return on the option must equal the equilibrium expected return. Suppose the risk premium on the stock is 0.03, the price of the underlying stock is 111, the call option price is 4.63, and the delta of the call option is 0.4. Determine the risk premium on the option.arrow_forward
- General Financearrow_forwardAssume an investor buys a share of stock for $18 at t = 0 and at the end of the next year (t = 1) , he buys 12 shares with a unit price of $9 per share. At the end of Year 2 (t = 2) , the investor sells all shares for $40 per share. At the end of each year in the holding period, the stock paid a $5.00 per share dividend. What is the annual time-weighted rate of return?arrow_forwardPlease don't use Ai solutionarrow_forward
- A flowchart that depicts the relationships among the input, processing, and output of an AIS is A. a system flowchart. B. a program flowchart. C. an internal control flowchart. D. a document flowchart.arrow_forwardA flowchart that depicts the relationships among the input, processing, and output of an AIS is A. a system flowchart. B. a program flowchart. C. an internal control flowchart. D. a document flowchart.arrow_forwardPlease write proposal which needs On the basis of which you will be writing APR. Write review of at least one article on the study area (Not title) of your interest, which can be finance related study area. Go through the 1. Study area selection (Topic Selection) 2. Review of Literature and development of research of framework 3. Topic Selection 4. Further review of literature and refinement of research fraework 5. Problem definition and research question…arrow_forward
- Essentials Of InvestmentsFinanceISBN:9781260013924Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.Publisher:Mcgraw-hill Education,
- Foundations Of FinanceFinanceISBN:9780134897264Author:KEOWN, Arthur J., Martin, John D., PETTY, J. WilliamPublisher:Pearson,Fundamentals of Financial Management (MindTap Cou...FinanceISBN:9781337395250Author:Eugene F. Brigham, Joel F. HoustonPublisher:Cengage LearningCorporate Finance (The Mcgraw-hill/Irwin Series i...FinanceISBN:9780077861759Author: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 ProfessorPublisher:McGraw-Hill Education