Question

ABC plc has a new product ready for production and sale. Fixed costs of production (excluding...

ABC plc has a new product ready for production and sale. Fixed costs of production (excluding depreciation) are expected to be £200,000 a year. This figure is made up of £160,000 additional fixed costs and £40,000 fixed costs relating to the existing business which will be apportioned to the new product. The company estimates that the product will sell 150,000 units a year over the next five years. The sale price will be £5 per unit and variable costs are estimated to be £3 per unit.

In order to produce the product, machinery priced at £520,000 is needed and immediately payable. The estimated salvage value of this machinery in five years’ time is £100,000. The business calculates depreciation on a straight-line basis. ABC plc has invested £200,000 to date in researching on the new product, and borrowed the research cost at a cost of 7 percent per annum. The machinery cost will be borrowed at a cost of 8 percent per annum.

The business has a cost of capital of 12 per cent. Ignore taxation.

a.          Calculate the net present value of the product, with explanation on the working.

b.         Undertake sensitivity analysis to show by how much the following factors would have to change before the product ceased to be worthwhile:

i.             The discount rate.

            Use the method of interpolation with r values of 12% and 20%.                     

ii.            The initial outlay on machinery.   .           

iii.           The residual value of the machinery.

Homework Answers

Answer #1

a. Net Present value :

WN - 1 Annual Inflow = (£5 - £3)*150000 = £300000

WN - 2 Present value of Inflow :

Year Annual Inflow PV Factor PV
1 - 5 £ 300000 3.6048 £1081433
5 £100000 0.5674 £56740
Total £1138173

WN - 3 Present Value of Outflow

Year Outflow PV Factor PV
0 £520000 1 £520000
1 - 5 £ 160000 3.6048 £576768
Total £1096768

Net Present Vale = PV of Inflow - PV of Outflow

= £1138173 - £1096768

= £41405

Note : Research cost is sunk cost therefore the same has not been considered while calculating PV of Outflow.

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
A) ABC Ltd. is setting the price for a new product, using cost-plus pricing. Variable costs...
A) ABC Ltd. is setting the price for a new product, using cost-plus pricing. Variable costs of production for this product are estimated to be $1,000 per unit, and overheads of $200 per unit will be allocated to the product. The company wants to achieve a 50% profit margin on costs (50% markup). What selling price should ABC set? B) In Part A , ABC Ltd. assumed that sales volume for the new product would be 10,000 units in the...
The costs and revenue projections for a new product are estimated. What is the estimated profit...
The costs and revenue projections for a new product are estimated. What is the estimated profit at a production rate of 20% above breakeven? Fixed cost = $516,000 per year Production cost per unit = $191 Revenue per unit = $294 The estimated profit is determined to be
Suppose ABC Company is introducing a new product. They expect to sell 1,000 units per year...
Suppose ABC Company is introducing a new product. They expect to sell 1,000 units per year at a price of $70 for five years. Costs of goods sold are estimated to be 65% of sales, fixed costs will be $3,000 per year and depreciation will be $10,000 per year. If the tax rate is 21%, construct a proforma income statement in Excel.
ABC Inc. manufactures and sell product A. The sale price and costs on a per unit...
ABC Inc. manufactures and sell product A. The sale price and costs on a per unit basis, when 20,000 units per month are sold, are as follows: Manufacturing costs: Direct materials used $2.00 Direct labour $1.00 MOH variable $1.20 MOH fixed $1.10 Selling expenses Variable $4.00 Fixed $1.10 Sale price per unit $15 c. ABC Inc. received a special order from Africa Co., headquarter located in Zimbabwe, for 5,000 units at 6 $ each. The variable selling expenses on this...
For a product, manufacturing costs have been estimated at $ 300,000 in fixed costs per year...
For a product, manufacturing costs have been estimated at $ 300,000 in fixed costs per year and $ 5 per unit in variable costs. The sale price will be $ 7 / unit and the plant is presumed to have a capacity to produce 200,000 units per year. Determine what percent of the capacity the plant must operate to avoid losing or winning if we assume that each unit produced can be sold. a. 70% b. 75% c. 60% d....
Rana Plc. is a small business that produces luxury hand watches. The company has total fixed...
Rana Plc. is a small business that produces luxury hand watches. The company has total fixed costs of $900,000 per month and variable cost per unit is $70. The company has estimated monthly sales demand for watches, at a range of possible selling prices, as follows: Selling price ($) Units sold 200 7,500 260 6,500 320 5,750 380 4,750 420 3,900 460 3,200 Required: Advice Rana PLC on the profit maximizing selling price for the pens.
A production plant with fixed costs of $3,200,000 produces a product with variable costs of $140...
A production plant with fixed costs of $3,200,000 produces a product with variable costs of $140 per unit and sells them at $300 each. What is the break-even cost? Illustrate with a break-even chart.
Beck's Chalkboards is considering a new project with estimated depreciation of $26,000, fixed costs of $79,000,...
Beck's Chalkboards is considering a new project with estimated depreciation of $26,000, fixed costs of $79,000, and total sales of $187,000. The variable costs per unit are estimated at $12.09. What is the accounting break-even level of production?
A small appliance manufacturer has estimated the manufacturing costs of its new product as follows: The...
A small appliance manufacturer has estimated the manufacturing costs of its new product as follows: The company's engineer estimated that the production of the new product has a 70% learning curve applied to labor required, and the time to complete the first unit was 48 labor hours. Assume that the time required to complete the 8th unit is used for cost estimation purposes. If the product is sold for $2413.05 per unit, what is the company’s profit margin (%) for...
ABC Company reported the following information for May: contribution margin ratio ......... 56% fixed costs ..........................
ABC Company reported the following information for May: contribution margin ratio ......... 56% fixed costs ....................... $133,000 variable cost per unit ............ $22 For the month of June, ABC Company expects its fixed costs to increase by $42,750 while the variable cost per unit will not change (it will remain at $22 per unit). Calculate the selling price per unit of ABC Company's product needed in June in order to maintain the same break-even point in units as in May.