Evaluation of the treasurer's analysis: b Weighted average cost of capital Proportion Weighted cost Cost rate Bonds Stocks Retained earnings 0% 0.00% "Buffer" margin Cutoff rate 0.00% After-tax cash flows: Tax rate (1-tax rate) NOTE: enter adjusted amounts, expenses are negative Year 3 Year 1 Year 2 Year 4 Year 5 Revenue Expenses Taxes $ After tax cash flow (FV i/Y Present value calculations: Year (N) Present value (PV) Factor S 2 5 Total present value S Investment required Net present value Recommendation c Sensitivity analysis: After tax cash flow (FV Present value (PV) i/Y Present value calculations: Year (N) Revenue reduction Revised cash flow Factor 2 5 Total present value Investment required Net present value Recommendation NOTE: Because the PV tables only include discount rates up to 12%, this requirement will require the use of a calculator or Excel fx. After tax cash flow (FV i/Y Present value (PV) Present value calculations: Year (N) Factor 5 Total present value Investment required S Net present value Recommendation

Question

I need help with this:

 

New Haven Corporation recently identified an investment opportunity invovling the purchase of a patent that will permit the company to modify its line of CD recorders.  The patent's purchase price is $720,000 and the legal protection it provides will last for five more years; there is no salvage value.  However, after preparing the capital expenditure analysis below, New Haven's treasurer has recommended to the company's captial budgeting committee that the investment be rejected.  Brad Decker, chairperson of the capital budgeting committee, find it diffult to accept the treasurer's analysis because he "feels intuitively" that the investment is attractive.  For this reason, he has retained you to review the treasurer's analysis and recommendation.  You are provided with the following data and summary of the treasurer's analysis:

1. Required investmnet: $720,000 cash for the patent to be amortized on a straight-line basis, five-year useful life, with zero salvage value.

2. Project cash revenue and operating expenses:

Year Cash Revenue Cash Expenses
1 $620,000 $240,000
2 560,000 200,000
3 400,000 170,000
4 250,000 80,000
5 200,000 50,000
  $2,030,000 $740,000

4. Income taxes: New Haven has an overall income tax rate of 30%.

5. Treasurers analysis:

Average cost of captial

(8% + 9% + 10%)/3 = 9%

   
Total cash revenue   $2,030,000
Total cash expenses $740,000  
Total amortization 720,000  
Total operating expenses   1,460,000
Projected net income over five years   570,000
Average annual income   114,000
Present value of future returns   443,420
Required investment   720,000
Negative net present value   (276,580)

Recommendation: Reject investment because of insufficient net present value.

Required:
a) Review the treasurer's anlysis, identifying any questionable aspects and beiefly comment on the apparent effect of each such item on the treasurer's analysis.

b) Prepare your own analysis of the investment, including a calculation of the proper cost of capital and hurdle rates, a net present value analysis of the project, and a brief recommendation to Decker regarding the investment (round amounts to nearest dollar).

c) Because of his concern for the uncertainties of the CD recorder business, Decker also has asked you to provied analyses supporting whether or not your recommendation would change

1. If estimates of projected cash revenue were reduced by 10%.

2. If the "buffer margin" were tripled from 2.5% to 7.5%

Refer to the two screenshots of the spreadsheets. below

Evaluation of the treasurer's analysis:
b
Weighted average cost of capital
Proportion
Weighted cost
Cost rate
Bonds
Stocks
Retained earnings
0%
0.00%
"Buffer" margin
Cutoff rate
0.00%
After-tax cash flows:
Tax rate
(1-tax rate)
NOTE: enter adjusted amounts, expenses are negative
Year 3
Year 1
Year 2
Year 4
Year 5
Revenue
Expenses
Taxes
$

Image Transcription

Evaluation of the treasurer's analysis: b Weighted average cost of capital Proportion Weighted cost Cost rate Bonds Stocks Retained earnings 0% 0.00% "Buffer" margin Cutoff rate 0.00% After-tax cash flows: Tax rate (1-tax rate) NOTE: enter adjusted amounts, expenses are negative Year 3 Year 1 Year 2 Year 4 Year 5 Revenue Expenses Taxes $

After tax cash flow (FV
i/Y
Present value calculations: Year (N)
Present value (PV)
Factor
S
2
5
Total present value
S
Investment required
Net present value
Recommendation
c Sensitivity analysis:
After tax cash flow (FV
Present value (PV)
i/Y
Present value calculations: Year (N)
Revenue reduction
Revised cash flow
Factor
2
5
Total present value
Investment required
Net present value
Recommendation
NOTE: Because the PV tables only include discount rates up to 12%, this requirement will require the use of a calculator or Excel fx.
After tax cash flow (FV
i/Y
Present value (PV)
Present value calculations: Year (N)
Factor
5
Total present value
Investment required
S
Net present value
Recommendation

Image Transcription

After tax cash flow (FV i/Y Present value calculations: Year (N) Present value (PV) Factor S 2 5 Total present value S Investment required Net present value Recommendation c Sensitivity analysis: After tax cash flow (FV Present value (PV) i/Y Present value calculations: Year (N) Revenue reduction Revised cash flow Factor 2 5 Total present value Investment required Net present value Recommendation NOTE: Because the PV tables only include discount rates up to 12%, this requirement will require the use of a calculator or Excel fx. After tax cash flow (FV i/Y Present value (PV) Present value calculations: Year (N) Factor 5 Total present value Investment required S Net present value Recommendation

Expert Answer

Want to see the step-by-step answer?

Check out a sample Q&A here.

Want to see this answer and more?

Experts are waiting 24/7 to provide step-by-step solutions in as fast as 30 minutes!*

*Response times vary by subject and question complexity. Median response time is 34 minutes and may be longer for new subjects.
Tagged in

Related Accounting Q&A

Find answers to questions asked by students like you.

Q: Allowance for uncollectible account falls under what classification in a balance sheet?  Current ass...

A: Allowance for uncollectible Accounts: This is a contra asset account to the Accounts Receivables acc...

Q: Ch. 2 Quiz i Saved Help Save & Exit The following transactions occurred during July: 20 1. Received ...

A: The amount of revenue for july will be the amount of sales / services rendered during the month of J...

Q: Bond Valuation and Interest Rate Risk The Garraty Company has two bond issues outstanding. Both bond...

A: Since we only answer up to 3 sub-parts, we’ll answer the first 3. Please resubmit the question and s...

Q: I initially did this using a differential analysis, but it seems like the project wants me to do it ...

A: In order to take a decision, incremental revenue and costs need to be analysed. When incremental rev...

Q: The capital balances and profits- and loss-sharing percentages for the Sip, Jog, and Run partnership...

A: Journal entry: Journal entry is a set of economic events which can be measured in monetary terms. Th...

Q: Madison Thorne works in a public accounting firm and hopes to eventually be a partner. The managemen...

A: In case, Thorne accepts the condition for audit fee, it leads to a compromise of auditor’s independe...

Q: Cost Classification  Match each cost to the appropriate cost behavior pattern shown in graphs (a) ...

A: Cost behaviour pattern exhibits the pattern in which the expenses change or remain stable over vario...

Q: Financial Accounting Topics    Cornerstone Exercise 3-21Adjustment for Supplies Pain-Free Dental Gro...

A: 1.Prepare the adjusting entry needed at the end of the year: 

Q: On October 1, the company lent $50,000 to a customer. The customer signed a note that required princ...

A: Calculate the interest income during the year: