The directors of Pelta Co are considering a planned investment project costing $25m, payable at the start of the first year of operation.
The following information relates to the investment project: Year 1 Year 2 Year 3 Year 4 Sales volume (units/year) 520,000 624,000 717,000 788,000 Selling price ($/unit) 30·00 30·00 30·00 30·00 Variable costs ($/unit) 10·00 10·20 10·61 10·93 Fixed costs ($/year) 700,000 735,000 779,000 841,000.
This information needs adjusting to take account of selling price inflation of 4% per year and variable cost inflation of 3% per year.
The fixed costs, which are incremental and related to the investment project, are in nominal terms.
The year 4 sales volume is expected to continue for the foreseeable future. Pelta Co pays corporation tax of 30% one year in arrears.
The company can claim tax-allowable
The views of the directors of Pelta Co are that all investment projects must be evaluated over four years of operations, with an assumed terminal value at the end of the fourth year of 5% of the initial investment cost.
Both
The real after-tax cost of capital of Pelta Co is 7% and its nominal after-tax cost of capital is 12%.
Required:
- a)
(i) Calculate the net present value of the planned investment project.
(ii) Calculate the discounted payback period of the planned investment project.
(b) Discuss the financial acceptability of the investment project.
(c) Critically discuss the views of the directors on Pelta Co’s investment appraisal.
Step by stepSolved in 4 steps
- PT ABC has data for the project of establishing a factory as follows : -Value of initial investment Rp 2.000.000,--The investment period is four years.-Revenue Rp 500.000.000 (first year), Rp 600.000.000 (second year) , Rp 700.000.000 (third year) , Rp 800.000.000 (fourth year).-Required rate of return for project is 8%. Please calculate for Net Present Value(NPV) , Discounted Payback Period, Profitability Index, and Internal Rate of Return (IRR). Give your analysis whether the project is accpeted or rejected?arrow_forwardThe directors of Pelta Co are considering a planned investment project costing $25m, payableat the start of the first year of operation. The following information relates to the investmentproject:Year 1 Year 2 Year 3 Year 4Sales volume (units/year) 520,000 624,000 717,000 788,000Selling price ($/unit) 30·00 30·00 30·00 30·00Variable costs ($/unit) 10·00 10·20 10·61 10·93Fixed costs ($/year) 700,000 735,000 779,000 841,000This information needs adjusting to take account of selling price inflation of 4% per year andvariable cost inflation of 3% per year. The fixed costs, which are incremental and related to theinvestment project, are in nominal terms. The year 4 sales volume is expected to continue forthe foreseeable future.Pelta Co pays corporation tax of 30% one year in arrears. The company can claim tax-allowabledepreciation on a 25% reducing balance basis.The views of the directors of Pelta Co are that all investment projects must be evaluated overfour years of operations, with an…arrow_forwardIn the case of investment opportunities, the initial investment is estimated at $150,000 the project life is 5 years and the annual costs are $72,600 and the prices and sales volume are as in the following table: Find the sensitivity analysis for the simple rate of return in the case of a 5% decrease in revenues.arrow_forward
- Based on thesame background example (BACKGROUNDThe company ABC, L. C. manufactures someproducts with an average sales price of € 25/unit,with fixed annual costs of € 110,000. The averageunit variable costs are € 5) An investment requires an initial disbursement of € 2,500,000 and the duration of the project is 3 years, in the first of which it generates a cash flow of € 1,500,000, in the second € 3,700,000 and the third € 4,100,000. Calculate the Net Present Value of the investment, knowing that inflation is 3% cumulative annually and that the required profitability in the absence of inflation is 8%. Calculate the actual internal rate of return of the previous investment.arrow_forwardAria Acoustics, Incorporated (AAI), projects unit sales for a new 7-octave voice emulation implant as follows: Year Unit Sales 1 2 74,700 80,100 2345 5 85,800 83,000 69,900 Production of the implants will require $1,490,000 in net working capital to start and additional net working capital investments each year equal to 20 percent of the projected sales increase for the following year. Total fixed costs are $3,850,000 per year, variable production costs are $144 per unit, and the units are priced at $326 each. The equipment needed to begin production has an installed cost of $18,600,000. Because the implants are intended for professional singers, this equipment is considered industrial machinery and thus qualifies as 7-year MACRS property. In five years, this equipment can be sold for about 25 percent of its acquisition cost. The tax rate is 24 percent and the required return is 18 percent. (MACRS schedule) a. What is the NPV of the project? (Do not round intermediate calculations and…arrow_forwardDuraTech Manufacturing is evaluating a process improvement project. The estimated receipts and disbursements associated with the project are shown below. MARR is 6%/year. What are the Present Value, Future Value, and Annual Worth of this investment? End of Year Receipts Disbursements 0 $5,000 1 $200 2 $300 $600 $1,000 $1,500 3 4 5 $0 $0 $2,000 $4,000 $3,000 $1,600arrow_forward
- Aria Acoustics, Incorporated (AAI), projects unit sales for a new 7-octave voice emulation implant as follows: Year Unit Sales 1 2345 2 3 5 72,300 77,700 82,600 80,600 66,700 Production of the implants will require $1,410,000 in net working capital to start and additional net working capital investments each year equal to 10 percent of the projected sales increase for the following year. Total fixed costs are $3,450,000 per year, variable production costs are $136 per unit, and the units are priced at $318 each. The equipment needed to begin production has an installed cost of $17,800,000. Because the implants are intended for professional singers, this equipment is considered industrial machinery and thus qualifies as 7-year MACRS property. In five years, this equipment can be sold for about 15 percent of its acquisition cost. The tax rate is 21 percent and the required return is 15 percent. (MACRS schedule) a. What is the NPV of the project? (Do not round intermediate calculations…arrow_forwardAssume that a company is considering a $2,400,000 capital investment in a project that would earn net income for each of the next five years as follows: Sales Variable expenses Contribution margin $ 1,900,000 800,000 1,100,000 12:46 Fixed expenses: Out-of-pocket operating costs. $ 300,000 Depreciation 400,000 700,000 Net operating income $ 400,000 Click here to view Exhibit 14B-1 and Exhibit 14B-2, to determine the appropriate discount factor(s) using the tables provided. If the company's discount rate is 21%, then the project's net present value is closest toarrow_forwardRobust Ventures is planning to expand its production operation. It has identified three different technologies for meeting the goal. The initial investment and annual revenues with respect to each of the technologies are summarized in table below. Suggest the best technology which is to be implemented based on the future worth method of comparison assuming 20% interest rate, compounded annually. Annual Revenue (Php) Initial Life Investment (years) (Php) Technology X 1,200,000 400,000 10 Technology Y 2,000,000 600,000 10 Technology Z 1,800,000 500,000 a. Technology X since it has the highest revenue. O b. Technology X since it is the least costly. c. Technology Z since it has the highest revenue. O d. Technology Y since it has the highest revenue. 10arrow_forward
- A start up business is considering two types of equipment - data are as follows: TYPE A TYPE B First Cost Annual operating cost Annual labor cost P200,000.00 P300,000.00 32,000.00 50,000.00 24,000.00 32,000.00 Insurance and property taxes Payroll taxes Estimated life 3% 4% 3% 4% 10 10 The minimum required rate of return is 15%. What is the exact rate of return?arrow_forwardKeane & Co plc is considering two possible investments. The company requires an Accounting Rate of Return of 12% and payback within 2 years. It has a cost of capital of 12%. Forecast sales and production units Year 1 Year 2 Year 3 Year 4 Contribution per unit Fixed cost per year Initial investment Residual (scrap) value Accounting Rate of Return Internal Rate Return Discount factors at 12% are: Year 1 Year 2 Year 3 Year 4 Year 5 0.893 0.797 0.712 0.636 0.567 Project J 60,000 110,000 80,000 50,000 £40 £800,000 £7,600,000 £300,000 9.5% 8% Project K 30,000 24,000 20,000 12,000 £120 £700,000 £5,500,000 £150,000 19% 18%arrow_forwardDynetics Corparrow_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