To solve the bid price problem presented in the text, we set the project NPV equ

Question

To solve the bid price problem presented in the text, we set the project NPV equal to zero and found the required price using the definition of OCF. Thus the bid price represents a financial break-even level for the project. This type of analysis can be extended to many other types of problems. Romo Enterprises needs someone to supply it with 112,000 cartons of machine screws per year to support its manufacturing needs over the next five years, and you've decided to bid on the contract. It will cost you $790,000 to install the equipment necessary to start production; you'll depreciate this cost straight- ine to zero over the project's life. You estimate that, in five years, this equipment can be salvaged for $62,000. Your fixed production costs will be $317,000 per year, and your variable production costs should be $9.50 per carton. You also need an initial investment in net working capital of $67,000. Assume your tax rate is 35 percent and you require a 12 percent return on your investment. a. Assuming that the price per carton is $16.20, what is the NPV of this project? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.) NPV b. Assuming that the price per carton is $16.20, find the quantity of cartons per year you need to supply to break even. (Do not round intermediate calculations and round your answer to nearest whole number.) Quantity of cartons c. Assuming that the price per carton is $16.20, find the highest level of fixed costs you could afford each year and still break even. (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16) Fixed costs

Explanation / Answer

Initial outlay = FCinv + WCinv
Here the cost of equipment is $890,000 and net working capital will increase by $77,000
Thus,
Initial outlay = FCinv + WCinv
=790000+67000
=857000

Depreciation is based on SLM of 790000 in 5 years and can be salvaged at 62000
Thus depreciation per year = 790000-62000 / 5 = 145600

Sales = price per carton * no of carton = 16.20*112000 = 1814400
varibale cost = variable cost per carton * no of carton = 9.50*112000 = 1064000
Fixed cost = 317000 and tax = 35%
After tax operating cash flow = (sales-cost-depreciation)*(1-tax)+depreciation
=(1814400-1064000-317000-145600)*(1-0.35) + 145600
=287800*0.65 + 145600
=332670

Terminal year cashflow = salvage + WCinv - Tax*(salvage-book value)
=62000+67000 - 0.35*(62000-0)
=129000 - 21700
=107300
(and this will get added to final year ie year 5 cashflow and it will be 107300+332670=439970)

Answer a. NPV calculation at 12% cost of investment is as below:

Years

Cashflow

0

-857000

1

332670

2

332670

3

332670

4

332670

5

439970

NPV at 12%

$359,898.04

answer b. The fixed cost per year = 317000
and sales - variable cost = 16.20 - 9.50 = 6.7

And thus breakeven cartons needed per year = 317000 / 6.7 = 47313.433


answer c. Sales = price per carton * no of carton = 16.20*112000 = 1814400
varibale cosst = varibal cost per carton * no of carton = 9.50*112000 = 1064000

Thus the highest level of fixed cost that can be afforded = 1814400 - 1064000 = 750400 per year.

Years

Cashflow

0

-857000

1

332670

2

332670

3

332670

4

332670

5

439970

NPV at 12%

$359,898.04

You can also calculate NPV in your financial calculator by inserting all the respective cashflows and by pressing CPT and then NPV at 12%

Related Questions

Navigate

• Browse (All)
• Browse T
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.