Question
In: Finance
Consider a project to supply 70 million postage stamps annually for the next five years. You...
Consider a project to supply 70 million postage stamps annually for the next five years. You have an idle parcel of land available that cost $279,000 five years ago; if the land were sold today, it would net you $310,000, aftertax. You estimate the land can be sold for $400,000 after taxes in five years. You will need to install $1,867,000 in new manufacturing plant and equipment to actually produce the stamps; this plant and equipment will be depreciated straight-line to zero over the project's five-year life. Ignore bonus depreciation. The equipment can be sold for $950,000 at the end of the project. You will also need $32,000 in initial net working capital for the project, and an additional investment of $5,000 every year starting with Year 1. All net working capital will be recovered when the project ends. Your production costs are .21 cents per stamp, and you have fixed costs of $440,000 per year. Assume the tax rates are suddenly increased such that a tax rate of 35 percent is once again applicable, and your required return on this project is 14 percent. What bid price per stamp should you submit?
MUST be one of these answers:
|
$.02264 |
||
|
$.01619 |
||
|
$.02192 |
||
|
$.01667 |
||
|
$.01992 |
Solutions
Expert Solution
| Tax rate | 35% | ||||||
| Calculation of annual depreciation | |||||||
| Depreciation | Year-1 | Year-2 | Year-3 | Year-4 | Year-5 | Total | |
| Cost | $ 1,867,000 | $ 1,867,000 | $ 1,867,000 | $ 1,867,000 | $ 1,867,000 | ||
| Dep Rate | 20.00% | 20.00% | 20.00% | 20.00% | 20.00% | ||
| Depreciation | Cost * Dep rate | $ 373,400 | $ 373,400 | $ 373,400 | $ 373,400 | $ 373,400 | $ 1,867,000 |
| Calculation of after-tax salvage value | |||||||
| Cost of machine | $ 1,867,000 | ||||||
| Depreciation | $ 1,867,000 | ||||||
| WDV | Cost less accumulated depreciation | $ - | |||||
| Sale price | $ 950,000 | ||||||
| Profit/(Loss) | Sale price less WDV | $ 950,000 | |||||
| Tax | Profit/(Loss)*tax rate | $ 332,500 | |||||
| Sale price after-tax | Sale price less tax | $ 617,500 | |||||
| Calculation of annual operating cash flow | |||||||
| Year-1 | Year-2 | Year-3 | Year-4 | Year-5 | |||
| No of units | 70,000,000 | 70,000,000 | 70,000,000 | 70,000,000 | 70,000,000 | ||
| Selling price | $ - | $ - | $ - | $ - | $ - | ||
| Operating cost | $ 0.21 | $ 0.21 | $ 0.21 | $ 0.21 | $ 0.21 | ||
| Sale | $ - | $ - | $ - | $ - | $ - | ||
| Less: Operating Cost | $ 14,700,000 | $ 14,700,000 | $ 14,700,000 | $ 14,700,000 | $ 14,700,000 | ||
| Contribution | $(14,700,000) | $(14,700,000) | $(14,700,000) | $(14,700,000) | $(14,700,000) | ||
| Less: Fixed cost | $ 440,000 | $ 440,000 | $ 440,000 | $ 440,000 | $ 440,000 | ||
| Less: Depreciation | $ 373,400 | $ 373,400 | $ 373,400 | $ 373,400 | $ 373,400 | ||
| Profit before tax (PBT) | $(15,513,400) | $(15,513,400) | $(15,513,400) | $(15,513,400) | $(15,513,400) | ||
| Tax@35% | PBT*Tax rate | $ (5,429,690) | $ (5,429,690) | $ (5,429,690) | $ (5,429,690) | $ (5,429,690) | |
| Profit After Tax (PAT) | PBT - Tax | $(10,083,710) | $(10,083,710) | $(10,083,710) | $(10,083,710) | $(10,083,710) | |
| Add Depreciation | PAT + Dep | $ 373,400 | $ 373,400 | $ 373,400 | $ 373,400 | $ 373,400 | |
| Cash Profit after-tax | $ (9,710,310) | $ (9,710,310) | $ (9,710,310) | $ (9,710,310) | $ (9,710,310) | ||
| Calculation of NPV | |||||||
| 14.00% | |||||||
| Year | Land | Capital | Working capital | Operating cash | Annual Cash flow | PV factor, 1/(1+r)^time | Present values |
| 0 | $ (310,000) | $ (1,867,000) | $ (32,000) | $ (2,209,000) | 1.0000 | $ (2,209,000) | |
| 1 | $ (5,000) | $ (9,710,310) | $ (9,715,310) | 0.8772 | $ (8,522,202) | ||
| 2 | $ (5,000) | $ (9,710,310) | $ (9,715,310) | 0.7695 | $ (7,475,616) | ||
| 3 | $ (5,000) | $ (9,710,310) | $ (9,715,310) | 0.6750 | $ (6,557,558) | ||
| 4 | $ (5,000) | $ (9,710,310) | $ (9,715,310) | 0.5921 | $ (5,752,243) | ||
| 5 | $ 400,000 | $ 617,500 | $ 52,000 | $ (9,710,310) | $ (8,640,810) | 0.5194 | $ (4,487,766) |
| Net Present Value | $(35,004,384) | ||||||
| After tax revenue for 70000000 | 70000000*P*(1-35%) | ||||||
| Sum of PV factor for years 1-5 | 3.4331 | ||||||
| 70000000*P*(1-35%)*3.4331= | $ 35,004,384 | ||||||
| 156205184.08306*P= | $ 35,004,384 | ||||||
| P= | 35004384.2377057/156205184.08306 | ||||||
| P= | $ 0.2241 |
 jeff jeffy answered 1 year agoRelated SolutionsConsider a project to supply 70 million postage stamps annually for the next five years. You...Consider a project to supply 70 million postage stamps annually
for the next five years. You have an idle parcel of land available
that cost $279,000 five years ago; if the land were sold today, it
would net you $310,000, aftertax. You estimate the land can be sold
for $400,000 after taxes in five years. You will need to install
$1,867,000 in new manufacturing plant and equipment to actually
produce the stamps; this plant and equipment will be depreciated
straight-line...
Consider a project to supply 70 million postage stamps to the U.S. Postal Service for the...Consider a project to supply 70 million postage stamps to the
U.S. Postal Service for the next five years. You have an idle
parcel of land available that cost $279,000 five years ago; if the
land were sold today, it would net you $130,000, aftertax. You
estimate the land can be sold for $400,000 after taxes in five
years. You will need to install $1,867,000 in new manufacturing
plant and equipment to actually produce the stamps; this plant and
equipment...
Consider a project to supply 100 million postage stamps per year to the USPS for the...Consider a project to supply 100 million postage stamps per year
to the USPS for the next five years. To pursue the project, you
will need to install $4.1 million in new manufacturing plant and
equipment. This will be depreciated straight-line to zero over the
project’s five years. The equipment can be sold for $540,000 at the
end of the project. You will also need $600,000 in initial net
working capital for the project and an additional investment of
$50,000...
Consider a project to supply 100 million postage stamps per year to the USPS for the...Consider a project to supply 100 million postage stamps per year
to the USPS for the next five years. To pursue the project, you
will need to install $4.1 million in new manufacturing plant and
equipment. This will be depreciated straight-line to zero over the
project’s five years. The equipment can be sold for $540,000 at the
end of the project. You will also need $600,000 in initial net
working capital for the project and an additional investment of
$50,000...
Consider a project to supply 100 million postage stamps per year to the USPS for the...Consider a project to supply 100 million postage stamps per year
to the USPS for the next five
years. To pursue the project, you will need to install $4.1
million in new manufacturing plant
and equipment. This will be depreciated straight-line to zero
over the project’s five years. The
equipment can be sold for $540,000 at the end of the project.
You will also need $600,000 in
initial net working capital for the project and an additional
investment of $50,000...
Consider a project to supply 100 million postage stamps per year to the USPS for the...Consider a project to supply 100 million postage stamps
per year to the USPS for the next five years. To pursue the
project, you will need to install $4.1 million in new manufacturing
plant and equipment. This will be depreciated straight-line to zero
over the project’s five years. The equipment can be sold for
$540,000 at the end of the project. You will also need $600,000 in
initial net working capital for the project and an additional
investment of $50,000...
Consider a project to supply 98 million postage stamps per year to the U.S. Postal Service...Consider a project to supply 98 million postage stamps per year
to the U.S. Postal Service for the next five years. You have an
idle parcel of land available that cost $1,695,000 five years ago;
if the land were sold today, it would net you $1,770,000 aftertax.
The land can be sold for $1,746,000 after taxes in five years. You
will need to install $5.25 million in new manufacturing plant and
equipment to actually produce the stamps; this plant and...
Consider a project to supply 98 million postage stamps per year to the U.S. Postal Service...Consider a project to supply 98 million postage stamps per year
to the U.S. Postal Service for the next five years. You have an
idle parcel of land available that cost $1,695,000 five years ago;
if the land were sold today, it would net you $1,770,000 aftertax.
The land can be sold for $1,746,000 after taxes in five years. You
will need to install $5.25 million in new manufacturing plant and
equipment to actually produce the stamps; this plant and...
Consider a project to supply 90 million postage stamps per year to the U.S. Postal Service...Consider a project to supply 90 million postage stamps per year
to the U.S. Postal Service for the next five years. You have an
idle parcel of land available that cost $1,655,000 five years ago;
if the land were sold today, it would net you $1,730,000 aftertax.
The land can be sold for $1,738,000 after taxes in five years. You
will need to install $4.85 million in new manufacturing plant and
equipment to actually produce the stamps; this plant and...
Consider a project to supply 92 million postage stamps per year to the U.S. Postal Service...Consider a project to supply 92 million postage stamps per year
to the U.S. Postal Service for the next five years. You have an
idle parcel of land available that cost $1,665,000 five years ago;
if the land were sold today, it would net you $1,740,000 aftertax.
The land can be sold for $1,740,000 after taxes in five years. You
will need to install $4.95 million in new manufacturing plant and
equipment to actually produce the stamps; this plant and...
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
ADVERTISEMENT
|