Question 1: TSM has started a new project with the exclusive production rights for digital mini...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Question 1: TSM has started a new project with the exclusive production rights for digital mini camera in Taiwan. Production facilities for 200,000 units per year will require a TWD$25 millions immediate capital expenditure. Production costs are estimated at $65 per unit. The marketing manager is confident that all 200,000 units can be sold for $100 per unit until the patent runs out. After that the marketing manager hasn't a clue about what the selling price will be. Given the following data: Cost of capital is 9 percent Assume the capital, production costs and technology will all remain unchanged. Competitors know the technology and can enter as soon as the patent expires in year 6 so that in year 7 and onward, ROE of the project would be the same as the cost of capital. The production (full production) begins after 12 months. Assume no taxes. The production facilities last 12 years. No salvage value at the end of the useful life. Time (T) PRESENT VALUE INTEREST FACTOR (PVIFA) OF AN ANNUITY THAT STARTS IN 1 PERIOD AND LASTS T PERIODS (ORDINARY ANNUITY) 1% 2% 3% 4% 5% 6% 7% 8% 9% 19% 20% 5 4.8534 2 1.9704 1.9416 3 2.9410 2.8839 4 3.9020 3.8077 4.7135 5.6014 7 6.7282 6.4720 8 7.6517 7.3255 7.0197 9 8.5660 8.1622 8.9826 6 5.7955 10 9.4713 11 10.3676 Interest Rate (R) 10% 11% 12% 13% 14% 15% 16% 17% 18% 1 0.9901 0.9804 0.9709 0.9615 0.9524 0.9434 0.9346 0.9259 0.9174 0.9091 0.9009 0.8929 0.8850 0.8772 0.8696 0.8621 0.8547 0.8475 0.8403 0.8333 1.9135 1.8861 1.8594 1.8334 1.8080 1.7833 1.7591 1.7355 1.7125 1.6901 1.6681 1.6467 1.6257 1.6052 1.5852 1.5656 1.5465 1.5278 2.8286 2.7751 2.7232 2.6730 2.6243 2.5771 2.5313 2.4869 2.4437 2.4018 2.3612 2.3216 2.2832 2.2459 2.2096 2.1743 2.1399 2.1065 3.7171 3.6299 3.5460 3.4651 3.3872 3.3121 3.2397 3.1699 3.1024 3.0373 2.9745 2.9137 2.8550 2.7982 2.7432 2.6901 2.6386 2.5887 4.5797 4.4518 4.3295 4.2124 4.1002 3.9927 3.8897 3.7908 3.6959 3.6048 3.5172 3.4331 3.3522 3.2743 3.1993 3.1272 3.0576 2.9906 5.4172 5.2421 5.0757 4.9173 4.7665 4.6229 4.4859 4.3553 4.2305 4.1114 3.9975 3.8887 3.7845 3.6847 3.5892 3.4976 3.4098 3.3255 6.2303 6.0021 5.7864 5.5824 5.3893 5.2064 5.0330 4.8684 4.7122 4.5638 4.4226 4.2883 4.1604 4.0386 3.9224 3.8115 3.7057 3.6046 6.7327 6.4632 6.2098 5.9713 5.7466 5.5348 5.3349 5.1461 4.9676 4.7988 4.6389 4.4873 4.3436 4.2072 4.0776 3.9544 3.8372 7.7861 7.4353 7.1078 6.8017 6.5152 6.2469 5.9952 5.7590 5.5370 5.3282 5.1317 4.9464 4.7716 4.6065 4.4506 4.3030 4.1633 4.0310 8.5302 8.1109 7.7217 7.3601 7.0236 6.7101 6.4177 6.1446 5.8892 5.6502 5.4262 5.2161 5.0188 4.8332 4.6586 4.4941 4.3389 4.1925 9.7868 9.2526 8.7605 8.3064 7.8869 7.4987 7.1390 6.8052 6.4951 6.2065 5.9377 5.6869 5.4527 5.2337 5.0286 4.8364 4.6560 4.4865 4.3271 10.5753 9.9540 9.3851 8.8633 8.3838 7.9427 7.5361 7.1607 6.8137 6.4924 6.1944 5.9176 5.6603 5.4206 5.1971 4.9884 4.7932 4.6105 11.3484 10.6350 9.9856 9.3936 8.8527 8.3577 7.9038 7.4869 7.1034 6.7499 6.4235 6.1218 5.8424 5.5831 5.3423 5.1183 4.9095 4.7147 12.1062 11.2961 10.5631 9.8986 9.2950 8.7455 8.2442 7.7862 7.3667 6.9819 6.6282 6.3025 6.0021 5.7245 5.4675 5.2293 5.0081 4.8023 15 13.8651 12.8493 11.9379 11.1184 10.3797 9.7122 9.1079 8.5595 8.0607 7.6061 7.1909 6.8109 6.4624 6.1422 5.8474 5.5755 5.3242 5.0916 4.8759 16 14.7179 13.5777 12.5611 11.6523 10.8378 10.1059 9.4466 8.3126 7.8237 7.3792 6.9740 6.6039 6.2651 5.9542 5.6685 5.4053 5.1624 4.9377 17 15.5623 14.2919 13.1661 12.1657 11.2741 10.4773 9.7632 8.0216 7.5488 7.1196 6.7291 6.3729 6.0472 5.7487 5.4746 5.2223 4.9897 18 16.3983 14.9920 13.7535 12.6593 11.6896 10.8276 10.0591 8.7556 8.2014 7.7016 7.2497 6.8399 6.4674 6.1280 5.8178 5.5339 5.2732 5.0333 19 17.2260 15.6785 14.3238 13.1339 12.0853 11.1581 10.3356 9.6036 8.9501 8.3649 7.8393 7.3658 6.9380 6.5504 6.1982 5.8775 5.5845 5.3162 5.0700 20 18.0456 16.3514 14.8775 13.5903 12.4622 11.4699 10.5940 9.8181 9.1285 8.5136 7.9633 7.4694 7.0248 6.6231 6.2593 5.9288 5.6278 5.3527 5.1009 21 18.8570 17.0112 15.4150 14.0292 12.8212 11.7641 10.8355 10.0168 9.2922 8.6487 8.0751 7.5620 7.1016 6.6870 6.3125 5.9731 5.6648 5.3837 5.1268 22 19.6604 17.6580 15.9369 14.4511 13.1630 12.0416 11.0612 10.2007 9.4424 8.7715 8.1757 7.6446 7.1695 6.7429 6.3587 6.0113 5.6964 5.4099 5.1486 23 20.4558 18.2922 16.4436 14.8568 13.4886 12.3034 11.2722 10.3711 9.5802 8.8832 8.2664 7.7184 7.2297 6.7921 6.3988 6.0442 5.7234 5.4321 5.1668 24 21.2434 18.9139 16.9355 15.2470 13.7986 12.5504 11.4693 10.5288 9.7066 8.9847 8.3481 7.7843 7.2829 6.8351 6.4338 6.0726 5.7465 5.4509 5.1822 25 22.0232 19.5235 17.4131 15.6221 14.0939 12.7834 11.6536 10.6748 9.8226 9.0770 8.4217 7.8431 7.3300 6.8729 6.4641 6.0971 5.7662 5.4669 5.1951 12 11.2551 4.4392 13 12.1337 4.5327 14 13.0037 4.6106 4.6755 4.7296 8.8514 9.1216 8.5436 9.3719 4.7746 4.8122 4.8435 4.8696 4.8913 4.9094 4.9245 4.9371 4.9476 (i) From the above, estimate the selling price of the product after the expiration of the patent. (ii) Find the NPV of the above project. (iii) If the above project causes the sales revenues of other existing products of the firm to decline by $1 million per year, what will be the effect of this cannibalization on the NPV of this project? Compute the adjusted NPV for cannibalization. Question 1: TSM has started a new project with the exclusive production rights for digital mini camera in Taiwan. Production facilities for 200,000 units per year will require a TWD$25 millions immediate capital expenditure. Production costs are estimated at $65 per unit. The marketing manager is confident that all 200,000 units can be sold for $100 per unit until the patent runs out. After that the marketing manager hasn't a clue about what the selling price will be. Given the following data: Cost of capital is 9 percent Assume the capital, production costs and technology will all remain unchanged. Competitors know the technology and can enter as soon as the patent expires in year 6 so that in year 7 and onward, ROE of the project would be the same as the cost of capital. The production (full production) begins after 12 months. Assume no taxes. The production facilities last 12 years. No salvage value at the end of the useful life. Time (T) PRESENT VALUE INTEREST FACTOR (PVIFA) OF AN ANNUITY THAT STARTS IN 1 PERIOD AND LASTS T PERIODS (ORDINARY ANNUITY) 1% 2% 3% 4% 5% 6% 7% 8% 9% 19% 20% 5 4.8534 2 1.9704 1.9416 3 2.9410 2.8839 4 3.9020 3.8077 4.7135 5.6014 7 6.7282 6.4720 8 7.6517 7.3255 7.0197 9 8.5660 8.1622 8.9826 6 5.7955 10 9.4713 11 10.3676 Interest Rate (R) 10% 11% 12% 13% 14% 15% 16% 17% 18% 1 0.9901 0.9804 0.9709 0.9615 0.9524 0.9434 0.9346 0.9259 0.9174 0.9091 0.9009 0.8929 0.8850 0.8772 0.8696 0.8621 0.8547 0.8475 0.8403 0.8333 1.9135 1.8861 1.8594 1.8334 1.8080 1.7833 1.7591 1.7355 1.7125 1.6901 1.6681 1.6467 1.6257 1.6052 1.5852 1.5656 1.5465 1.5278 2.8286 2.7751 2.7232 2.6730 2.6243 2.5771 2.5313 2.4869 2.4437 2.4018 2.3612 2.3216 2.2832 2.2459 2.2096 2.1743 2.1399 2.1065 3.7171 3.6299 3.5460 3.4651 3.3872 3.3121 3.2397 3.1699 3.1024 3.0373 2.9745 2.9137 2.8550 2.7982 2.7432 2.6901 2.6386 2.5887 4.5797 4.4518 4.3295 4.2124 4.1002 3.9927 3.8897 3.7908 3.6959 3.6048 3.5172 3.4331 3.3522 3.2743 3.1993 3.1272 3.0576 2.9906 5.4172 5.2421 5.0757 4.9173 4.7665 4.6229 4.4859 4.3553 4.2305 4.1114 3.9975 3.8887 3.7845 3.6847 3.5892 3.4976 3.4098 3.3255 6.2303 6.0021 5.7864 5.5824 5.3893 5.2064 5.0330 4.8684 4.7122 4.5638 4.4226 4.2883 4.1604 4.0386 3.9224 3.8115 3.7057 3.6046 6.7327 6.4632 6.2098 5.9713 5.7466 5.5348 5.3349 5.1461 4.9676 4.7988 4.6389 4.4873 4.3436 4.2072 4.0776 3.9544 3.8372 7.7861 7.4353 7.1078 6.8017 6.5152 6.2469 5.9952 5.7590 5.5370 5.3282 5.1317 4.9464 4.7716 4.6065 4.4506 4.3030 4.1633 4.0310 8.5302 8.1109 7.7217 7.3601 7.0236 6.7101 6.4177 6.1446 5.8892 5.6502 5.4262 5.2161 5.0188 4.8332 4.6586 4.4941 4.3389 4.1925 9.7868 9.2526 8.7605 8.3064 7.8869 7.4987 7.1390 6.8052 6.4951 6.2065 5.9377 5.6869 5.4527 5.2337 5.0286 4.8364 4.6560 4.4865 4.3271 10.5753 9.9540 9.3851 8.8633 8.3838 7.9427 7.5361 7.1607 6.8137 6.4924 6.1944 5.9176 5.6603 5.4206 5.1971 4.9884 4.7932 4.6105 11.3484 10.6350 9.9856 9.3936 8.8527 8.3577 7.9038 7.4869 7.1034 6.7499 6.4235 6.1218 5.8424 5.5831 5.3423 5.1183 4.9095 4.7147 12.1062 11.2961 10.5631 9.8986 9.2950 8.7455 8.2442 7.7862 7.3667 6.9819 6.6282 6.3025 6.0021 5.7245 5.4675 5.2293 5.0081 4.8023 15 13.8651 12.8493 11.9379 11.1184 10.3797 9.7122 9.1079 8.5595 8.0607 7.6061 7.1909 6.8109 6.4624 6.1422 5.8474 5.5755 5.3242 5.0916 4.8759 16 14.7179 13.5777 12.5611 11.6523 10.8378 10.1059 9.4466 8.3126 7.8237 7.3792 6.9740 6.6039 6.2651 5.9542 5.6685 5.4053 5.1624 4.9377 17 15.5623 14.2919 13.1661 12.1657 11.2741 10.4773 9.7632 8.0216 7.5488 7.1196 6.7291 6.3729 6.0472 5.7487 5.4746 5.2223 4.9897 18 16.3983 14.9920 13.7535 12.6593 11.6896 10.8276 10.0591 8.7556 8.2014 7.7016 7.2497 6.8399 6.4674 6.1280 5.8178 5.5339 5.2732 5.0333 19 17.2260 15.6785 14.3238 13.1339 12.0853 11.1581 10.3356 9.6036 8.9501 8.3649 7.8393 7.3658 6.9380 6.5504 6.1982 5.8775 5.5845 5.3162 5.0700 20 18.0456 16.3514 14.8775 13.5903 12.4622 11.4699 10.5940 9.8181 9.1285 8.5136 7.9633 7.4694 7.0248 6.6231 6.2593 5.9288 5.6278 5.3527 5.1009 21 18.8570 17.0112 15.4150 14.0292 12.8212 11.7641 10.8355 10.0168 9.2922 8.6487 8.0751 7.5620 7.1016 6.6870 6.3125 5.9731 5.6648 5.3837 5.1268 22 19.6604 17.6580 15.9369 14.4511 13.1630 12.0416 11.0612 10.2007 9.4424 8.7715 8.1757 7.6446 7.1695 6.7429 6.3587 6.0113 5.6964 5.4099 5.1486 23 20.4558 18.2922 16.4436 14.8568 13.4886 12.3034 11.2722 10.3711 9.5802 8.8832 8.2664 7.7184 7.2297 6.7921 6.3988 6.0442 5.7234 5.4321 5.1668 24 21.2434 18.9139 16.9355 15.2470 13.7986 12.5504 11.4693 10.5288 9.7066 8.9847 8.3481 7.7843 7.2829 6.8351 6.4338 6.0726 5.7465 5.4509 5.1822 25 22.0232 19.5235 17.4131 15.6221 14.0939 12.7834 11.6536 10.6748 9.8226 9.0770 8.4217 7.8431 7.3300 6.8729 6.4641 6.0971 5.7662 5.4669 5.1951 12 11.2551 4.4392 13 12.1337 4.5327 14 13.0037 4.6106 4.6755 4.7296 8.8514 9.1216 8.5436 9.3719 4.7746 4.8122 4.8435 4.8696 4.8913 4.9094 4.9245 4.9371 4.9476 (i) From the above, estimate the selling price of the product after the expiration of the patent. (ii) Find the NPV of the above project. (iii) If the above project causes the sales revenues of other existing products of the firm to decline by $1 million per year, what will be the effect of this cannibalization on the NPV of this project? Compute the adjusted NPV for cannibalization.
Expert Answer:
Related Book For
Principles of Corporate Finance
ISBN: 978-0072869460
7th edition
Authors: Richard A. Brealey, Stewart C. Myers
Posted Date:
Students also viewed these finance questions
-
Thanks to acquisition of a key patent, your company now has exclusive production rights for barkelgassers (BGs) in North America. Production facilities for 200,000 BGs per year will require a $25...
-
Chromalox Instruments and Controls, located in LaVergne, Tennessee, is a manufacturer of industrial process controllers, monitors, and industrial and military control panels. Chromalox products are...
-
(b) (i) A long single mode optical fiber has an attenuation of 0.40 dBkm when operating at a wavelength of 1.55 m. The fiber core diameter is 6 pm and the laser source bandwidth is 500 MHz. Determine...
-
Malcolm (2004) stated that "although heavy [alcohol] drinking was associated with low self-esteem for women [on average]; the opposite was true for men". Based on this citation, was the mean...
-
Design a static data structure (which does not support insertions and deletions) that stores a two-dimensional set S of n points and can answer, in O(log2 n) time, queries of the form...
-
A round concrete storm sewer pipe used to carry rainfall runoff from a parking lot is designed to be half full when the rainfall rate is a steady \(1 \mathrm{in}\)./hr. Will this pipe be able to...
-
Rockford Management Services began business on January 1, 2010, with a capital investment of $120,000.The company manages condominiums for owners (Service Revenue) and rents space in its own office...
-
Discuss a literature review for the topic " managing health and safety in the military" . Include citation with a short explication.
-
What do you think about Porter's Five Forces Framework? You saw and heard critiques from me and in the reading. How did it strike you overall? What are the good points to be taken from it? Are the...
-
At Oriole Company, employees are entitled to one day's vacation for each month worked. In January, 65 employees worked the full month. Record the vacation pay liability for January, assuming the...
-
Marc and Mikkel are married and file a joint tax return. Marc and Mikkel earned salaries this year of $ 6 6 , 2 0 0 and $ 2 5 , 2 0 0 , respectively. In addition to their salaries, they received...
-
can you provide marketing research information in related to the toothpaste brands, consumer preferences and etc in dubai or middle east country?
-
Read the short essay from Al Jazeera titled "AI reinforces power and privilege", listed under Chapter two on the Moodle course site. Cori Crider argues that the definition of "digital divide" is...
-
How does the neuroendocrine axis regulate the stress response, encompassing the hypothalamic-pituitary-adrenal (HPA) axis and the sympathetic-adrenal-medullary (SAM) system, and what are the...
-
5. Let X, X2,..., Xn be integrable random variables (i.e., EX n} = 0 otherwise. 7. Let X, X2 be independent exponentially distributed random variables, with densities fi(x) = Ae-1 and f2(x) = 2e-2...
-
Southwestern Punch was made by Frutayuda, Inc. and sold in 12-ounce cans to benefit victims of Hurricane Zero. The mean number of ounces placed in a can by an automatic fill pump is 11.7 with a...
-
Look at Table 28.1. If the three-month interest rate on dollars is 3.5 percent, what do you think is the three-month interest rate on South African rands? Explain what would happen if the rate were...
-
Herbal Resources is a small but profitable producer of dietary supplements for pets. This is not a high-tech business, but Herbals earnings have averaged around $1.2 million after tax, largely on the...
-
Otobai?s staff has come up with the following revised estimates for the electric scooter project: Conduct a sensitivity analysis. What are the principal uncertainties in the project? Pessimistic...
-
Refer to the Alexia Corporation data in Short Exercise 13-17. Assume the market price of Alexia Corporations common stock is \($16.00\) per share. Compute Alexia Corporations price/earnings ratio....
-
The details in Figure 16.9 relate to D Co. Using that information and appropriate ratios, prepare a financial report on the company. The opening inventory value figures were :135,000 20X1 actual and...
-
A loan is made to a company of $20,000, which is equal to :10,000 at the date of the loan during year 1. The loan is legally denominated in dollars. At the end of year 1, the loan is translated as...
Study smarter with the SolutionInn App