You are CEO of Rivet Networks, maker of ultra-high performance network cards for gaming computers, and you are considering whether to launch a new product. The product, the Killer X3000, will cost $908,000 to develop up front (year 0), and you expect revenues the first year of $794,000, growing to $1.58 million the second year, and then declining by 45% per year for the next 3 years before the product is fully obsolete. In years 1 through 5, you will have fixed costs associated with the product of $95,000 per year, and variable costs equal to 55% of revenues. a. What are the cash flows for the project in years 0 through 5? b. Plot the NPV profile for this investment using discount rates from 0% to 40% in 10% increments. c. What is the project's NPV if the project's cost of capital is 10.3%? d. Use the NPV profile to estimate the cost of capital at which the project would become unprofitable; that is, estimate the project's IRR. a. What are the cash flows for the project in years through 5?

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question
NPV Profile
NPV Profile
700,000-
700,000-
500,000-
500,000-
300,000-
300,000-
100,000-
100,000-
10
15
20
25
30
35
40
5
10
15
25
30
35
40
-100,000-
-100,000-
-300,000-
-300,000-
Discount Rate (%)
Discount Rate (%)
c. What is the project's NPV if the project's cost of capital is 10.3%?
The NPV is $
(Round to the nearest dollar.)
d. Use the NPV profile to estimate the cost of capital at which the project would become unprofitable; that is, estimate the project's IRR. (For a zoom in on the NPV profile, click here
Based on the NPV profile, the approximate internal rate of return is %. (Round to the nearest integer.)
NPV ($)
of
NPV ($)
Transcribed Image Text:NPV Profile NPV Profile 700,000- 700,000- 500,000- 500,000- 300,000- 300,000- 100,000- 100,000- 10 15 20 25 30 35 40 5 10 15 25 30 35 40 -100,000- -100,000- -300,000- -300,000- Discount Rate (%) Discount Rate (%) c. What is the project's NPV if the project's cost of capital is 10.3%? The NPV is $ (Round to the nearest dollar.) d. Use the NPV profile to estimate the cost of capital at which the project would become unprofitable; that is, estimate the project's IRR. (For a zoom in on the NPV profile, click here Based on the NPV profile, the approximate internal rate of return is %. (Round to the nearest integer.) NPV ($) of NPV ($)
You are CEO of Rivet Networks, maker of ultra-high performance network cards for gaming computers, and you are considering whether to launch a new product. The product, the Killer X3000, will cost $908,000 to develop up front (year 0),
and you expect revenues the first year of $794,000, growing to $1.58 million the second year, and then declining by 45% per year for the next 3 years before the product is fully obsolete. In years 1 through 5, you will have fixed costs
associated with the product of $95,000 per year, and variable costs equal to 55% of revenues.
a. What are the cash flows for the project in years 0 through 5?
b. Plot the NPV profile for this investment using discount rates from 0% to 40% in 10% increments.
c. What is the project's NPV if the project's cost of capital is 10.3%?
d. Use the NPV profile to estimate the cost of capital at which the project would become unprofitable; that is, estimate the project's IRR.
a. What are the cash flows for the project in years 0 through 5?
Calculate the cash flows below: (Round to the nearest dollar.)
1
3
4
Revenues
0 $
794,000 $
1,580,000
YOY growth
99%
(45%)
(45%)
(45%)
Variable costs
% of sales
55%
55%
55%
55%
55%
Fixed costs
Investment
(908,000)
Total cash flows
(908,000)
b. Plot the NPV profile for this investment using discount rates from 0% to 40% in 10% increments.
The graph depicting the correct NPV profile is: (Select the best choice below.)
O A.
В.
Transcribed Image Text:You are CEO of Rivet Networks, maker of ultra-high performance network cards for gaming computers, and you are considering whether to launch a new product. The product, the Killer X3000, will cost $908,000 to develop up front (year 0), and you expect revenues the first year of $794,000, growing to $1.58 million the second year, and then declining by 45% per year for the next 3 years before the product is fully obsolete. In years 1 through 5, you will have fixed costs associated with the product of $95,000 per year, and variable costs equal to 55% of revenues. a. What are the cash flows for the project in years 0 through 5? b. Plot the NPV profile for this investment using discount rates from 0% to 40% in 10% increments. c. What is the project's NPV if the project's cost of capital is 10.3%? d. Use the NPV profile to estimate the cost of capital at which the project would become unprofitable; that is, estimate the project's IRR. a. What are the cash flows for the project in years 0 through 5? Calculate the cash flows below: (Round to the nearest dollar.) 1 3 4 Revenues 0 $ 794,000 $ 1,580,000 YOY growth 99% (45%) (45%) (45%) Variable costs % of sales 55% 55% 55% 55% 55% Fixed costs Investment (908,000) Total cash flows (908,000) b. Plot the NPV profile for this investment using discount rates from 0% to 40% in 10% increments. The graph depicting the correct NPV profile is: (Select the best choice below.) O A. В.
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 4 steps

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, accounting and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education