In: Finance
You would like to start your own business. You collect the following information on the initial costs:
Cost of Plant and Equipment = $ 500,000
Licensing and Legal Costs = $ 50,000
You can claim an investment tax credit of 10% on plant and equipment. You also have been left a tidy inheritance that will cover the initial cost, and your estimated opportunity cost is 10%. You estimate that you can sell 1 million bottles a year at $1 a bottle. You estimate your costs as follows:
Variable costs/bottle = 50 cents
Fixed Costs/ year = $ 200000
Adding up state, local, and federal taxes, you note that you will be in the 50% tax bracket.
A) To be conservative, you assume that you will terminate the business in 5 years and that you will get nothing from the plant and equipment as salvage (you also use straight line depreciation).
B) As a final consideration, you note that starting this business will mean that you will not be able to take the investment banking job you have been offered (which offered $ 75000 a year for the next 5 years). Should you take on the project?
Given data in the question
Cost of plant and equipment =$500000
Licensing and Legal costs = $ 50000
Sales = 1000000
Variable cost = 50% of Sales
Fixed Cost = $200000
Tax = 50% Deprication = SLM Life of the project = 5 years.
Statement Showing Cash flow from the project.
Sales | 1000000 |
Less Variable cost @ 50% | 500000 |
operating profit | 500000 |
Less Fixed Cost | 200000 |
Earnings before interest tax and depreciation | 300000 |
Less Depreciation | 100000 |
Earnings before interest and Tax | 200000 |
Less Tax @ 50 % | 100000 |
Earning After Tax | 100000 |
ADD Depreciation (Noncash expense) NOTE | 100000 |
Cash Flow (Per year) | 200000 |
NOTE Depreciation(Non-Cash Expense) amount is added back to the Earning After Tax (EAT) to
Calculation of Depreciation
The total cost of equipment / Number of Year
$500000/5 = $100000
Life of the project = 5
Cash Flow from the project during the life = 200000 * 5 = $1000000
Cash Flow from Investment banking job = 750000 * 5 = $375000
YES, the project should be taken because of higher cash flow.