197k views
0 votes
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 $900,000 to develop up front (year 0), and you expect revenues the first year of $800,000, growing to $1.5 million the second year, and then declining by 40% 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 $100,000 per year, and variable costs equal to 50% of revenues.

A. What are the cash flows for the project in years 0 through 51
B. Plot the NPV profile for this nvestment using discount rates from 0% to 50% in 5% increments.
C. What is the project's NPV if the project's cost of capital is 10%?
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 or calculate it using the data.
Initial investment $900,000
Revenues vear 1 $800,000
Revenues vear 2 $1,500,000
Revenues decline years 4000
Fixed costs vears 1-5 $100,000
Variable costs 50%

User Nowaq
by
8.8k points

1 Answer

6 votes

Answer:

F= (900,000)

F1= 300,000

F2 = 650,000

F3 = 350,000

F4 = 170,000

F5 = 62,000

NPV at 10% $327487

IRR 20.587%

Step-by-step explanation:

F0 -900,000

revenues variable cost fixed cost net flow

F1 800,000 -400000 -100,000 = 300,000

F2 1,500,000 -750000 -100,000 = 650,000

F3 900000 -450000 -100,000 = 350,000

F4 540000 -270000 -100,000 = 170,000

F5 324000 -162000 -100,000 = 62,000

NPV at 10%:

For each cashflow, we apply the discount of a lump sum formula


(Maturity)/((1 + rate)^(time) ) = PV

And add them together for the net present value


\left[\begin{array}{ccc}Year&$cashflow&PV\\0&-900,000&-900,000\\1&300,000&272,727\\2&650,000&537,190\\3&350,000&262,960\\4&170,000&116,112\\5&62,000&38,497\\Total&&327487\\\end{array}\right]

We solve for the IRR using the excel IRR formula

we list the cashflow and use IRR to select them.

User Terrell Miller
by
8.8k points
Welcome to QAmmunity.org, where you can ask questions and receive answers from other members of our community.