Question

In: Accounting

You are considering investing in a company that cultivates abalone for sale to local restaurants. Use...

You are considering investing in a company that cultivates abalone for sale to local restaurants. Use the following information:

Sales price per abalone = $44.70
Variable costs per abalone = $11.30
Fixed costs per year = $502,000
Depreciation per year = $103,000
Tax rate = 22%

The discount rate for the company is 14 percent, the initial investment in equipment is $927,000, and the project’s economic life is 9 years. Assume the equipment is depreciated on a straight-line basis over the project’s life and has no salvage value.

a.

What is the accounting break-even level for the project?

b.

What is the financial break-even level for the project?

Solutions

Expert Solution

Solution :

Calculation of Accounting Break – even level for the project :

The formula for calculating the Accounting Break – even level is

= ( Fixed costs per year + Depreciation per year ) / Contribution per unit

Where Contribution per unit = Sales price per abalone - Variable costs per abalone

As per the information given in the question we have

Fixed costs per year = $ 502,000 ; Depreciation per year = $ 103,000

Sales price per abalone = $ 44.70 ;   Variable costs per abalone = $ 11.30

Thus Contribution per unit = $ 44.70 - $ 11.30 = $ 33.40

Applying the above information in the formula we have

= ($ 502,000 + $ 103,000 ) / $ 33.40

= $ 605,000 / $ 33.40

= 18,113.7725

= 18,113.77 ( when rounded off to two decimal places )

= 18,114 ( when rounded off to the nearest whole number )

Thus the accounting break even level = 18,113.77 abalone

  

b.The financial break-even point for the project is the point where its present value of cash inflows is equal to the Initial Investment in the Project.

Thus it is that level of sales where the after tax discounted cash inflows is equal to the Initial Investment in the project.

Calculation of Annual After cash Inflows :

The formula for calculating the annual after tax cash Inflow is

= [ (Sales - Variable cost - Fixed Cost - Depreciation ) * ( 1 - Tax rate ) ] + Depreciation

As per the information given in the question we have

Sales price per unit = $ 44.70   ; Let the units of sales be “x” units

Thus sales value = $ 44.70 * x = 44.70x

Variable cost per unit = $ 11.30   ; Let the units of sales be “x” units

Thus total variable costs = $ 11.30 * x = 11.30x

Cost of Machine = Cost of asset = $ 927,000

No. of years of economic life = 9 years

Thus annual straight line depreciation = $ 927,000 / 9 = $ 103,000

Fixed Cost = $ 502,000 ; Tax rate = 22 % = 0.22

Applying the above information we have the annual after tax cash inflows

= [ ( 44.70x – 11.30x - $ 502,000 - $ 103,000 ) * ( 1 - 0.22 ) ] + $ 103,000

= [ ( 33.40x - $ 605,000 ) * 0.78 ) ] + $ 103,000                   

= [ 26.0520x - $ 471,900 ] + $ 103,000                                  

= 26.0520x - $ 368,900

Thus the annual after tax cash inflows = 26.0520x - $ 368,900

Calculation of present value of after cash Inflows :

As per the information given in the question

Discount rate for the project = 14 %    ; No. of years of the project = 9 Years

The present value factor at 14 % for nine years is = PVIFA(14 %, 9) = 4.946372

Thus the present value of after tax cash inflows of the project = Annual after tax cash inflows * PVIFA(14 %, 9)

= (26.0520x - $ 368,900 ) * 4.946372

= 128.862879x – $ 1,824,716.570586

The present value of after tax cash inflows of the project = 128.862879x – $ 1,824,716.570586

Calculation of Financial break even point :

We know that at the Financial break even point the present value of after tax cash inflow of the project = Initial Investment

Thus we have

128.862879x – $ 1,824,716.570586 = $ 927,000

128.862879x = $ 1,824,716.570586 + $ 927,000

128.862879x = $ 2,751,716.570586

x = $ 2,751,716.570586 / 128.862879

x = 21,353.834324

x = 21,353.83 units ( when rounded off to two decimal places )

= 21,354 ( when rounded off to the nearest whole number )

Thus the financial break even point for the project = 21,353.83 abalone


Related Solutions

You are considering investing in a company that cultivates abalone for sale to local restaurants. Use...
You are considering investing in a company that cultivates abalone for sale to local restaurants. Use the following information: Sales price per abalone = $35.20 Variable costs per abalone = $6.30 Fixed costs per year = $377,000 Depreciation per year = $122,000 Tax rate = 34% The discount rate for the company is 13 percent, the initial investment in equipment is $732,000, and the project’s economic life is six years. Assume the equipment is depreciated on a straight-line basis over...
You are considering investing in a company that cultivates abalone for sale to local restaurants. Use...
You are considering investing in a company that cultivates abalone for sale to local restaurants. Use the following information: Sales price per abalone = $43.10 Variable costs per abalone = $10.50 Fixed costs per year = $438,000 Depreciation per year = $131,000 Tax rate = 21% The discount rate for the company is 13 percent, the initial investment in equipment is $917,000, and the project’s economic life is 7 years. Assume the equipment is depreciated on a straight-line basis over...
You are considering investing in a company that cultivates abalone for sale to local restaurants. Use...
You are considering investing in a company that cultivates abalone for sale to local restaurants. Use the following information: Sales price per abalone = $43.60 Variable costs per abalone = $10.75 Fixed costs per year = $458,000 Depreciation per year = $136,000 Tax rate = 21% The discount rate for the company is 13 percent, the initial investment in equipment is $952,000, and the project’s economic life is 7 years. Assume the equipment is depreciated on a straight-line basis over...
You are considering investing in a company that cultivates abalone for sale to local restaurants. Use...
You are considering investing in a company that cultivates abalone for sale to local restaurants. Use the following information: Sales price per abalone = $34.90 Variable costs per abalone = $6.00 Fixed costs per year = $374,000 Depreciation per year = $119,000 Tax rate = 34% The discount rate for the company is 13 percent, the initial investment in equipment is $714,000, and the project’s economic life is six years. Assume the equipment is depreciated on a straight-line basis over...
You are considering investing in a company that cultivates abalone for sale to local restaurants. Use...
You are considering investing in a company that cultivates abalone for sale to local restaurants. Use the following information: Sales price per abalone = $34.80 Variable costs per abalone = $5.90 Fixed costs per year = $373,000 Depreciation per year = $118,000 Tax rate = 35% The discount rate for the company is 15 percent, the initial investment in equipment is $826,000, and the project’s economic life is seven years. Assume the equipment is depreciated on a straight-line basis over...
You are considering investing in a company that cultivates abalone for sale to local restaurants. Use...
You are considering investing in a company that cultivates abalone for sale to local restaurants. Use the following information: Sales price per abalone = $44.10 Variable costs per abalone = $11.00 Fixed costs per year = $478,000 Depreciation per year = $117,000 Tax rate = 21% The discount rate for the company is 13 percent, the initial investment in equipment is $936,000, and the project’s economic life is 8 years. Assume the equipment is depreciated on a straight-line basis over...
You are considering investing in a conpany that cultivates abalone for sale to local restaurants. use...
You are considering investing in a conpany that cultivates abalone for sale to local restaurants. use the following information: sale price per abalone= $43.70 variable cost per abalone= $10.80 fixed cost per year = $462,000 depreciation per year= $137,000 tax rate= 22% The discount rate for the conpany id 14 percent, the initial investment in equipment is $959,000, and the project's economic life is 7 years. Assume the equipment is depreciated on a straight-line basis over the projects life and...
You are working for a company that is considering investing in a foreign country. Investing in...
You are working for a company that is considering investing in a foreign country. Investing in countries with different traditions is an important element of your company’s long-term strategic goals. Management has requested a report regarding the attractiveness of alternative countries based on the potential return of FDI. Accordingly, the ranking of the top 25 countries in terms of FDI attractiveness is a crucial ingredient for your report. A colleague mentioned a potentially useful tool called the Foreign Direct Investment...
You are considering investing in a start up company. The founder asked you for $ 260...
You are considering investing in a start up company. The founder asked you for $ 260 comma 000 today and you expect to get??$ 980 comma 000 in 13 years. Given the riskiness of the investment? opportunity, your cost of capital is 24 %. What is the NPV of the investment? opportunity? Should you undertake the investment? opportunity? Calculate the IRR and use it to determine the maximum deviation allowable in the cost of capital estimate to leave the decision...
You are working for a company that is considering investing in a foreign country. Management has...
You are working for a company that is considering investing in a foreign country. Management has requested a report regarding the attractiveness of alternative countries based on the potential return of FDI. Accordingly, the ranking of the top 25 countries in terms of FDI attractiveness is a crucial ingredient for your report. A colleague mentioned a potentially useful tool called the “FDI Confidence Index,” which is updated periodically. Find this index, and provide additional information regarding how the index is...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT