A small facility is expected to earn an after-tax net present value of just $18,000 if demand is low. If demand is average, the small facility is expected to earn $75,000; it can be increased to medium size to earn a net present value of $60,000. If demand is high, the small facility is ex- pected to earn $75,000 and can be expanded to medium size to earn $60,000 or to large size to earn $125,000.
A medium-sized facility is expected to lose an estimated $25,000 if demand is low and earn $140,000 if demand is average. If demand is high, the medium-sized facility is expected to earn a net present value of $150,000; it can be expanded to a large size for a net payoff of $145,000.
If a large facility is built and demand is high, earnings are expected to be $220,000. If demand is average for the large facility, the present value is expected to be $125,000; if demand is low, the facility is expected to lose $60,000.
a. Draw a decision tree for this problem.
L(18000)
A(75000)
small H(75000)
medium L(-25000)
A(140000) H(150000) large
L(-60000) A(125000) H(220000
b. What should management do to achieve the highest expected payoff?
The highest payoff is with LARGE size= 112000 LOW
AVERAGE
HIGH prob
0.25
0.4
0.35
expected value
SMALL
18000
75000
75000
60750
MEDIUM
-25000
140000
150000
102250
LARGE
-60000
125000
220000
112000
c. Which alternative is best, according to each of the fol- lowing decision criterion?
Maximin
SMALL size. This is because the min of all 3 options is 18000, -25000, -60000. The maximum out of these is 18000 Maximax
LARGE size. This is because the max of all 3 options is 75000, 150000, 220000. The maximum out of these is 220000 Minimax regret
MEDIUM size. This is because the min of the max regret values is 75000
REGRET TABLE LOW
AVERAGE
HIGH max regret prob 0.25
0.4
0.35 SMALL
78000
0
0
78000
MEDIUM
35000
65000
75000
75000
LARGE
0
50000
145000
145000
You May Also Find These Documents Helpful
-
The focus of EEC’s investment of the purchasing of the supplier is to cut down on the cost expenditures of the company. The primary board members and investors anticipate in the timeframe the fifth of to save financially in revenue $600,000 per annum this will accumulate $9 million in net in the timeframe of that 15 years. 14% of that investment and consumption cost will be attributed out of $9 million net, which adds up to sum of $3 million. The president of the company asked me to give an analysis in the possibilities foreseen in the investment what would be the Net Present Value, along with the Internal Rate of Return, and the payback of the investment.…
- 1228 Words
- 4 Pages
Better Essays -
Other benefits 12,960 Total wages and benefits 92,460 Other variable production costs 55,000 Total annual production costs $422,460 Annual cost to purchase cans $495,000 Part 1 Cash flows over the life of the project Before Tax Tax After Tax Item Amount Effect Amount Annual cash savings $72,540 0.65 $47,151 Tax savings due to depreciation 32,000 0.35 $11,200 Total annual cash flow $58,351 Part 2 Payback Period $200,000 / $97690 = 3.40 years Part 3 Annual rate of return Accounting income as result of decreased costs Annual cash savings $104,540 Less Depreciation 32,000 Before tax income 72,540 Tax at 35%…
- 598 Words
- 3 Pages
Satisfactory Essays -
ACCT505 Part B Capital Budgeting problem Data: Cost of new equipment Expected life of equipment in years Disposal value in 5 years Life production - number of cans Annual production or purchase needs Initial training costs Number of workers needed Annual hours to be worked per employee Earnings per hour for employees Annual health benefits per employee Other annual benefits per employee-% of wages Cost of raw materials per can Other variable production costs per can Costs to purchase cans - per can Required rate of return Tax rate…
- 636 Words
- 3 Pages
Good Essays -
2. Using budget data, what was the total expected cost per unit if all manufacturing and…
- 863 Words
- 4 Pages
Better Essays -
Volkswagen is considering opening an Assembly Plant in Chattanooga, Tennessee, for the production of its 2012 Passat, tailored for the US market. The CEO of the company is considering two potential options for the size of the plant: one is a large size with a projected annual production of 150,000 cars, and the other one is a smaller size plant, which is cheaper to build, but can only produce up to 80,000 cars per year. Depending on the expected level of demand for these cars in the US, Volkswagen has to decide which option is more profitable. The discount rate is 6% and for simplicity purposes, the CEO is only evaluating a two-year horizon. The initial factory setup cost, the expected demand scenarios, profit, and probabilities are shows in the below table. Calculate the Net Present Value in each of the two options. Which option should the CEO choose and why? Please, show all your calculations.…
- 702 Words
- 3 Pages
Satisfactory Essays -
Cost of new equipment $200,000 Expected life of equipment in years 5 years Disposal value in 5 years $40,000 Life production - number of cans 5,500,000 Annual production or purchase needs 1,100,000 Number of workers needed 3 Annual hours to be worked per employee 2000 hours Earnings per hour for employees $12.00 Annual health benefits per employee $2,500 Other annual benefits per employee-% of wages 18% Cost of raw materials per can $0.25 Other variable production costs per can $0.05 Costs to purchase cans - per can $0.45 Required rate of return 12% Tax rate 35% Make Purchase Need of 1,100,000 cans per year *.25 $275,000 Variable production costs *.05 $55,000 Wages $72,000 Health benefits $7,500 Other benefits $12,960 Total wages and benefits $92,460 $422,460 $495,000 (72540) Before Tax Tax Effect After Tax Item Amount Amount Annual cash savings (make vs buy) $72,540 0.65 $47,151 * Tax effect on Annual Cash Savings is 1 - tax rate Tax savings due to depreciation $32,000 0.35 $11,200 * Tax effect on Depreciation is the tax rate Total annual cash flow $58,351.00 Initial investment/ Annual Cash Saving $200,000/ $58351= 3.4 years Annual cash savings (before tax effect) $72,540 Less Depreciation $(32,000) Before tax income $40,540 Tax at 35% rate $(14,189) After tax income $26,351 $ 26,351 / 200,000 13.18% Before Tax After tax 12% PV Present Item Year Amount Tax % Amount Factor Value Cost of machine 0 $(200,000) $(200,000) 1 (200,000) Annual cash savings 1-5 $72,540 0.65…
- 371 Words
- 2 Pages
Good Essays -
The company will begin working out of a home. Therefore, cost will not extend past the startup cost of $50,000, of which the company will supply $4,000. Based on preliminary estimates, the company will be expecting revenues of approximately $15,336 and a net income of $1,278 per month. Assuming the net income holds true the payback on the $46,000 of capital required is five years. The Net Present Value of the project is approximately $23,000 assuming a 10% discount rate for 5 years.…
- 1930 Words
- 8 Pages
Powerful Essays -
This case calls for an analysis of facts and recommendations on how the Texas plant can recover from the $6.34-million loss just experienced in 2007. What Plant Manager, Doug believes to be the cause of his loss is not necessary due to the lower volume of architectural window business. Another of his suggestions is to invest in more modern equipment. The analysis however shows that the higher costs of labor and an older facility also are also not the problem. A re-computation of cost data using ABC will reveal the flaws in Doug’s suggested recommendations.…
- 3702 Words
- 15 Pages
Powerful Essays -
2. How large is the initial staff for the office and what is the estimated pretax profit?…
- 919 Words
- 3 Pages
Good Essays -
4. Returning the number of employees participating to 200, what is the impact on NPV if the consulting fee turns out to be $20,000 per month?…
- 719 Words
- 4 Pages
Powerful Essays -
1. Even though independent gasoline stations have been having a difficult time, Susan Solomon has been thinking about starting her own independent gas station. Susan’s problem is to decide how large her station should be. The annual returns will depend on both the size of the station and a number of marketing factors related to oil industry and demand for gasoline. After careful analysis, Susan developed the following table:…
- 834 Words
- 14 Pages
Powerful Essays -
| A plan of dollar amounts to be spent on long-term projects is called a:…
- 1423 Words
- 6 Pages
Powerful Essays -
1. Even though independent gasoline stations have been having a difficult time, Susan Solomon has been thinking about starting her own independent gas station. Susan’s problem is to decide how large her station should be. The annual returns will depend on both the size of the station and a number of marketing factors related to oil industry and demand for gasoline. After careful analysis, Susan developed the following table:…
- 1100 Words
- 13 Pages
Good Essays -
A business graduate very much wants to get a job in any one of the top 10 accounting firms.…
- 7661 Words
- 31 Pages
Powerful Essays