Tank Co. is evaluating a project that costs $100,000 and has a 5-year life. Assume that...

Tank Co. is evaluating a project that costs $100,000 and has a 5-year life. Assume that depreciation is prime-cost to zero salvage value over the 5-years, and the equipment can be sold for $6,000 at the end of year 5. The average discount rate for such a project is 10 per cent on such projects. The individual tax rate is 15 per cent and the corporate tax rate is 30 per cent. It is projected that they will sell 12000 units per year. Price per unit is $12, the variable cost per unit is $3 and fixed costs are $21,000 per year. (a) Calculate the accounting break-even point and cash break-even point. [3 marks] (b) What is the degree of operating leverage at the accounting breakeven point? [3 marks] (c) What is the estimated NPV for the project, and should Tank accept the project? [4 marks]

Solutions

Expert Solution

Accounting Breakeven point = ( Fixed costs + depreciation) / ( Selling price - variable cost)

Depreciation =( historical cost - salvage value ) / useful life

= (100000 - 0 ) / 5 = 20000

Accounting Breakeven point = ( 21000 + 20000 ) / ( 12 -3) = 41000 / 9 = 4555.56 units per year

Cash breakeven point = ( Total fixed costs - deprecciation ) / ( Selling price - varaible cost)

= 21000 / ( 12 - 9)

= 2333.33 units per year

Operating leverage = contirbution / earning before interest and tax

= ( Selling price - variable cost )* no of units / [ ( Selling price - variable cost )* no of units - fixed costs)

= ( 12-3)* 4555.56 / [ ( 12-3)*4555.56 - 41000

= 41000 / [ 41000 - 41000]

= 0

NPV = Present value of cash inflows - present value of cash outflows

Year	0	1	2	3	4	5	5	Total
Selling price(A)		12	12	12	12	12
variable cost (B)		3	3	3	3	3
contribution (C= A- B)		9	9	9	9	9
no of units (D)		12000	12000	12000	12000	12000
*Total contribution (E = CD)**		108000	108000	108000	108000	108000
Fixed costs (F)		21000	21000	21000	21000	21000
Depreciation (G)		20000	20000	20000	20000	20000
EBIT (H = E - F-G)		67000	67000	67000	67000	67000
*Tax (I = H 30%)**		20100	20100	20100	20100	20100
PBT ( J =H -I)		46900	46900	46900	46900	46900
Depreciation (K)		20000	20000	20000	20000	20000
Cash flow ( L = J + K)		66900	66900	66900	66900	66900
Salvage value		0	0	0	0	0	6000
Equipment cost	-100000
Discounting Factor ( M = 1/(1+R)^N	1	0.909090909	0.826446281	0.751314801	0.683013455	0.620921323	0.620921323
Present value	-$100,000.00	$60,818.18	$55,289.26	$50,262.96	$45,693.60	$41,539.64	$3,725.53	$157,329.16

NPV = $157,329.16

Tank should accept the project.

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

Tank Co. is evaluating a project that costs $120000, has a 5-year life. Assume that depreciation...

Tank Co. is evaluating a project that costs $120000, has a 5-year life. Assume that depreciation is prime-cost to zero salvage value over the 5-years, and the equipment can be sold for $6,000 at the end of year 5. The average discount rate for such project is 10 per cent on such projects. The individual tax rate is 15 per cent and corporate tax rate is 30 per cent. It is projected that they will sell 12000 units per year....

We are evaluating a project that costs $650,000, has a life of 5 years, and has...

We are evaluating a project that costs $650,000, has a life of 5 years, and has no salvage value. Assume that depreciation is straight-line to zero over the life of the project. Sales are projected at 45,000 units per year. Price per unit is $56, variable cost per unit is $26, and fixed costs are $860,000 per year. The tax rate is 21 percent and we require a return of 14 percent on this project. a. Calculate the accounting break-even...

We are evaluating a project that costs $690,000, has a life of 5 years, and has...

We are evaluating a project that costs $690,000, has a life of 5 years, and has no salvage value. Assume that depreciation is straight-line to zero over the life of the project. Sales are projected at 51,000 units per year. Price per unit is $75, variable cost per unit is $50, and fixed costs are $790,000 per year. The tax rate is 25 percent and we require a return of 13 percent on this project. a. Calculate the accounting break-even...

We are evaluating a project that costs $660,000, has a life of 5 years, and has...

We are evaluating a project that costs $660,000, has a life of 5 years, and has no salvage value. Assume that depreciation is straight-line to zero over the life of the project. Sales are projected at 58,000 units per year. Price per unit is $57, variable cost per unit is $38, and fixed costs are $660,000 per year. The tax rate is 22 percent and we require a return of 16 percent on this project. Suppose the projections given for...

We are evaluating a project that costs $680,000, has a life of 5 years, and has...

We are evaluating a project that costs $680,000, has a life of 5 years, and has no salvage value. Assume that depreciation is straight-line to zero over the life of the project. Sales are projected at 64,000 units per year. Price per unit is $43, variable cost per unit is $26, and fixed costs are $685,000 per year. The tax rate is 24 percent and we require a return of 14 percent on this project. Suppose the projections given for...

We are evaluating a project that costs $670,000, has a life of 5 years, and has...

We are evaluating a project that costs $670,000, has a life of 5 years, and has no salvage value. Assume that depreciation is straight-line to zero over the life of the project. Sales are projected at 59,000 units per year. Price per unit is $44, variable cost per unit is $24, and fixed costs are $760,000 per year. The tax rate is 23 percent and we require a return of 16 percent on this project. What is the sensitivity of...

We are evaluating a project that costs $1,675,000, has a six year life, and has no...

We are evaluating a project that costs $1,675,000, has a six year life, and has no salvage value. Assume that depreciation is straight line to zero over the life of the project. Sales are projected as 91,000 units per year, price is $35.95 per unit, variable cost is $21.4 per unit, fixed costs are $775,000 per year. Tax rate is 35% and discount rate is 11%. 1) calculate base-case profit, profit with a 100-unit increase or 100-unit decrease, and break-even...

We are evaluating a project that costs $604,000, has an 8 year life, and has no...

We are evaluating a project that costs $604,000, has an 8 year life, and has no salvage value. Assume that depreciation is straight-line to zero of the life of the project. Sales are projected at 55,000 units per year. Price per unit is $36, variable cost per unit is $17, and fixed cost are 685,000 per year. The tax rate is 21 percent and we require a return of 15 percent on this project. a. Calculate the accounting break-even point....

A firm is evaluating a project that costs RM450m, has a five-year life and has a...

A firm is evaluating a project that costs RM450m, has a five-year life and has a salvage value of RM3m. Assume that depreciation is straight line with zero residual value over the life of the project. Working capital of RM35m is needed initially and the same will be released in the final year. Sales are projected at 555,000 units per year with a selling price of RM505 per unit, variable cost RM315 per unit, and fixed costs are RM1,325,000 per...

A) We are evaluating a project that costs $111518, has a seven-year life, and has no...

A) We are evaluating a project that costs $111518, has a seven-year life, and has no salvage value. Assume that depreciation is straight-line to zero over the life of the project. Sales are projected at 4266 units per year. Price per unit is $51, variable cost per unit is $24, and fixed costs are $83124 per year. The tax rate is 39 percent, and we require a 13 percent return on this project. Suppose the projections given for price, quantity,...

Subjects