# Question: Calculate NPV present value ratio and payback TopCap Co is

Calculate NPV, present value ratio, and payback. TopCap Co. is evaluating the purchase of another sewing machine that will be used to manufacture sport caps. The invoice price of the machine is $88,000. In addition, delivery and installation costs will total $6,000. The machine has the capacity to produce 10,000 dozen caps per year. Sales are forecast to increase gradually, and production volumes for each of the five years of the machine’s life are expected to be:

2013 . . . . . . . . . . . . . . . . . . . . . . . 3,000 dozen

2014 . . . . . . . . . . . . . . . . . . . . . . . 4,700 dozen

2015 . . . . . . . . . . . . . . . . . . . . . . . 7,100 dozen

2016 . . . . . . . . . . . . . . . . . . . . . . . 9,400 dozen

2017 . . . . . . . . . . . . . . . . . . . . . . . 10,000 dozen

The caps have a contribution margin of $4.20 per dozen. Fixed costs associated with the additional production (other than depreciation expense) will be negligible. Salvage value and the investment in working capital should be ignored. TopCap Co.’s cost of capital for this capacity expansion has been set at 8%.

Required:

a. Calculate the net present value of the proposed investment in the new sewing machine.

b. Calculate the present value ratio of the investment.

c. What is the internal rate of return of this investment relative to the cost of capital?

d. Calculate the payback period of the investment.

2013 . . . . . . . . . . . . . . . . . . . . . . . 3,000 dozen

2014 . . . . . . . . . . . . . . . . . . . . . . . 4,700 dozen

2015 . . . . . . . . . . . . . . . . . . . . . . . 7,100 dozen

2016 . . . . . . . . . . . . . . . . . . . . . . . 9,400 dozen

2017 . . . . . . . . . . . . . . . . . . . . . . . 10,000 dozen

The caps have a contribution margin of $4.20 per dozen. Fixed costs associated with the additional production (other than depreciation expense) will be negligible. Salvage value and the investment in working capital should be ignored. TopCap Co.’s cost of capital for this capacity expansion has been set at 8%.

Required:

a. Calculate the net present value of the proposed investment in the new sewing machine.

b. Calculate the present value ratio of the investment.

c. What is the internal rate of return of this investment relative to the cost of capital?

d. Calculate the payback period of the investment.

## Answer to relevant Questions

Comprehensive problem—quantitative and qualitative analysis The following data have been collected by capital budgeting analysts at Sunset Beach, Inc., concerning an investment in an expansion of the company’s product ...Variable overhead variances In addition to the information for Acme Company in Mini-Exercises 15.1 and 15.2, the standard variable overhead rate per unit consists of $6 per machine hour and each unit is allowed a standard of ...Western Manufacturing produces a single product. The original budget for April was based on expected production of 14,000 units; actual production for April was 13,300 units. The original budget and actual costs incurred for ...In addition to the information presented in Mini Exercises 14.1 and 14.2, ABC Company currently pays a standard rate of $1 per pound for raw materials. Each unit should be produced in 15 minutes of direct labor time at a ...Freese, Inc., is in the process of preparing the fourth quarter budget for 2013, and the following data have been assembled:The company sells a single product at a price of $60 per unit. The estimated sales volume for the ...Post your question