Question

Lou Barlow, a divisional manager for Sage Company, has an opportunity to manufacturee and sell one of two new products for a five- year period. His annual pay raises are determined by his division's return on investment (ROI), which has exceeded 20 % each of the last three years. He has computed the cost and revenue estimates for each product as follows: Product A Product B Initial investment : $220,000 $410,000 Cost of equipment (zero salvage value) Annual revenues and costs Sales revenues Variable expenses Depreciation expense Fixed out-of-pocket operating costs $280,000 $130,000 44,000 $ 73,000 $380,000 $182,000 $ 82,000 $ 60,000 The company's discount rate is 14%. Click here to view Exhibit 13B-1 and Exhibit 13B-2, to determine the appropriate discount factor using tables. Required 1. Calculate the payback period for each product. 2. Calculate the net present value for each product 3. Calculate the internal rate of return for each product 4. Calculate the project profitability index for each product 5. Calculate the simple rate of return for each product 6a. For each measure, identify whether Product A or Product B is preferred. 6b. Based on the simple rate of return, Lou Barlow would likely Complete this question by entering your answers in the tabs below. Req 1 Req 2 Req 3 Req 4 Req 5 Req 6A Req 6B Calculate the payback period for each product. (Round your answers to 2 decimal places.) Product A Product B Payback period years уears Product A 10% Periods 4% 5% 6% 7% 8% 9% 11% 12% 13% 14% 1 O.962 0.952 0.943 0.935 0.926 0.917 0.909 0.901 0.893 0.885 0.877 2 O.925 0.907 0.890 0.873 0.857 0.842 0.826 0.812 0.797 0.783 0.769 3 0.889 0.864 0.840 0.816 0.794 0.772 0.751 0.731 0.7 12 0.693 0.675 4 0.855 0.823 0.792 0.763 0.735 0.708 0.683 0.659 0.636 0.613 0.592 0.822 0.784 0.747 0.713 0.681 0.650 0.621 0.593 0.567 0.543 0.5 19 Product B Periods 4% 5% 6% 7% 8% 9% 10% 11% 12% 13% 14% 0.962 0.952 0.943 0.935 0.926 0.917 0.909 0.901 0.893 0.885 0.877 2 1.886 1.859 1.833 1.808 1.783 1.759 1.736 1.713 1.690 1.668 1.647 3 2.775 2.723 2.673 2.624 2.577 2.531 2.487 2.444 2.402 2.361 2.322 3.630 3.546 3.465 3.387 3.312 3.240 3.170 3.102 3.037 2.974 2.914 4.212 4.100 3.993 3.890 3.791 3.696 3.605 3.517 3.433 4.452 4.329

Answer 1

Solution 1:

Computation of Annual cash inflows
Particulars	Product A	Product B
Sales revenue	$280,000.00	$380,000.00
Variable expenses	$130,000.00	$182,000.00
Fixed Out of pocket operating cost	$73,000.00	$60,000.00
Annual cash inflows	$77,000.00	$138,000.00

Payback period
Particulars	Choose Numerator	/	Choose Denominator	=	Payback Period
	Initial Investment	/	Annual Cash inflows	=	Payback Period
Product A	$220,000.00	/	$77,000.00	=	2.86	Years
Product B	$410,000.00	/	$138,000.00	=	2.97	Years

Solution 2:

Computation of NPV
			Product A		Product B
Particulars	Period	PV Factor (19%)	Amount	Present Value	Amount	Present Value
Cash outflows:
Initial investment	0	1	$220,000	$220,000	$410,000	$410,000
Present Value of Cash outflows (A)				$220,000		$410,000
Cash Inflows
Annual cash inflows	1-5	3.433	$77,000	$264,341	$138,000	$473,754
Present Value of Cash Inflows (B)				$264,341		$473,754
Net Present Value (NPV) (B-A)				$44,341		$63,754

Solution 3:

Computation of IRR
Period	Product A		Product B
	Cash Flows	IRR	Cash Flows	IRR
0	-$220,000.00	22.1%	-$410,000.00	20.3%
1	$77,000.00		$138,000.00
2	$77,000.00		$138,000.00
3	$77,000.00		$138,000.00
4	$77,000.00		$138,000.00
5	$77,000.00		$138,000.00

Solution 4:

Computation of Profitability Index
Particulars	Product A	Product B
NPV	$44,341	$63,754
Initial investment	$220,000	$410,000
Profitability Index (PV of cash inflows / Initial investment)	0.20	0.16

Solution 5:

Computation of Annual Operating income
Particulars	Product A	Product B
Annual cash inflows	$77,000.00	$138,000.00
Less: depreciation	$44,000.00	$82,000.00
Annual operating income	$33,000.00	$56,000.00

Simple rate of return
Particulars	Choose Numerator	/	Choose Denominator	=	Simple rate of return
	Annual operating income	/	Initial investment	=	Simple rate of return
Product A	$33,000.00	/	$220,000.00	=	15.0%
Product B	$56,000.00	/	$410,000.00	=	13.7%

Solution 6a:

Product Preference
Payback Period	Product A
Net Present Value	Product B
IRR	Product A
Profitability index	Product A
Simple rate of return	Product A

Solution 6b:

Based on simple rate of return, lou barlow would likely to reject both the products as it will decrease overall ROI of the division.