In: Finance
Schweser Satellites Inc. produces satellite earth stations that sell for $95,000 each. The firm's fixed costs, F, are $2 million, 50 earth stations are produced and sold each year, profits total $600,000, and the firm's assets (all equity financed) are $5 million. The firm estimates that it can change its production process, adding $5 million to assets and $450,000 to fixed operating costs. This change will reduce variable costs per unit by $10,000 and increase output by 23 units. However, the sales price on all units must be lowered to $87,000 to permit sales of the additional output. The firm has tax loss carryforwards that render its tax rate zero, its cost of equity is 16%, and it uses no debt.
What is the incremental profit?
$
To get a rough idea of the project's profitability, what is the
project's expected rate of return for the next year (defined as the
incremental profit divided by the investment)? Round your answer to
two decimal places.
%
Selling Price for Satelite Earth Stations =$95000 |
Units Produced and Sold = 50 |
Fixed Cost = $2000000 |
Profit = $600000 |
Variable Cost Per Unit |
Let us determine Variable Cost per Unit |
Let us Calculate the Variable cost by using the Formula |
Profit = Sales-(FC+VC) |
$600000 = (50*$95000)-($2000000+50VC) |
($2000000+50VC) = $4750000-$600000 |
($2000000+50VC)=$4150000 |
50VC = $4150000-$2000000 |
VC = $2150000/50 |
Variable Cost Per Unit = $43000 |
When it Changes its Production Process |
Let us Calculate the new profit |
New Sale Price = $87000 |
New Fixed Cost = $2000000+$450000=$2450000 |
New Variable Cost = $43000-$10000 =$33000 |
Profit = Sales -(FC+VC) |
Profit = 73 *$87000-(($2000000+$450000)+$33000*73 |
= $6351000-($2450000+$2409000) |
= $1492000 |
Incremenal Profit = $1492000-$600000 = $892000 |
Rate of return on new Investment |
= $892000/$5000000 |
= 17.84% |