Letang Industrial Systems Company (LISC) is trying to decide between two different conveyor belt systems. System...

Free

50.1K

Verified Solution

Question

Finance

Letang Industrial Systems Company (LISC) is trying to decidebetween two different conveyor belt systems. System A costs$300,000, has a four-year life, and requires $101,000 in pretaxannual operating costs. System B costs $380,000, has a six-yearlife, and requires $95,000 in pretax annual operating costs. Bothsystems are to be depreciated straight-line to zero over theirlives and will have zero salvage value. Whichever project ischosen, it will not be replaced when it wears out. The taxrate is 22 percent and the discount rate is 10 percent.
Calculate the NPV for both conveyor belt systems.
To solve the bid price problem presented in the text, we set theproject NPV equal to zero and found the required price using thedefinition of OCF. Thus the bid price represents a financialbreak-even level for the project. This type of analysis can beextended to many other types of problems.
Martin Enterprises needssomeone to supply it with 137,000 cartons of machine screws peryear to support its manufacturing needs over the next five years,and you’ve decided to bid on the contract. It will cost you$970,000 to install the equipment necessary to start production;you’ll depreciate this cost straight-line to zero over theproject’s life. You estimate that, in five years, this equipmentcan be salvaged for $121,000. Your fixed production costs will be$545,000 per year, and your variable production costs should be$18.55 per carton. You also need an initial investment in networking capital of $114,000. Assume your tax rate is 22 percent andyou require a return of 12 percent on your investment.

a.
Assuming that the price per carton is $28.40, what is the NPV ofthis project? (Do not round intermediate calculations andround your answer to 2 decimal places, e.g., 32.16.)
b. Assuming that the price per carton is $28.40, find the quantityof cartons per year you can supply and still break even.(Do not round intermediate calculations and round youranswer to the nearest whole number, e.g., 32.)
c. Assuming that the price per carton is $28.40, find the highestlevel of fixed costs you could afford each year and still breakeven.

Answer & Explanation Solved by verified expert

3.6 Ratings (322 Votes)

Martin	0	1	2	3	4	5
Investment	-970,000
Salvage						121,000
NWC	-114,000					114,000
Sales		3,890,800	3,890,800	3,890,800	3,890,800	3,890,800
VC		-2,541,350	-2,541,350	-2,541,350	-2,541,350	-2,541,350
FC		-545,000	-545,000	-545,000	-545,000	-545,000
Depreciation		-194,000	-194,000	-194,000	-194,000	-194,000
EBT		610,450	610,450	610,450	610,450	610,450
Tax (22%)		-134,299	-134,299	-134,299	-134,299	-134,299
Profits		476,151	476,151	476,151	476,151	476,151
Cash Flows	-1,084,000	670,151	670,151	670,151	670,151	878,531
NPV	$ 1,449,984.78

Cash Flows = Investment + NWC + Salvage x (1 - tax) + Profits + Depreciation

NPV can be calculated using the same function in excel with 12% discount rate.

b) Break even quantity can be calculated using trial and error method such that NPV = 0

We get when quantity = 84,646, NPV = 0

c) Similarly, we need to find FC such that NPV = 0

At FC = $1,060,692, we get break even.

Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:

Unlimited Question Access with detailed Answers
Zin AI - 3 Million Words
10 Dall-E 3 Images
20 Plot Generations
Conversation with Dialogue Memory
No Ads, Ever!
Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!

Become a Member

Transcribed Image Text

Letang Industrial Systems Company (LISC) is trying to decidebetween two different conveyor belt systems. System A costs$300,000, has a four-year life, and requires $101,000 in pretaxannual operating costs. System B costs $380,000, has a six-yearlife, and requires $95,000 in pretax annual operating costs. Bothsystems are to be depreciated straight-line to zero over theirlives and will have zero salvage value. Whichever project ischosen, it will not be replaced when it wears out. The taxrate is 22 percent and the discount rate is 10 percent.Calculate the NPV for both conveyor belt systems.To solve the bid price problem presented in the text, we set theproject NPV equal to zero and found the required price using thedefinition of OCF. Thus the bid price represents a financialbreak-even level for the project. This type of analysis can beextended to many other types of problems. Martin Enterprises needssomeone to supply it with 137,000 cartons of machine screws peryear to support its manufacturing needs over the next five years,and you’ve decided to bid on the contract. It will cost you$970,000 to install the equipment necessary to start production;you’ll depreciate this cost straight-line to zero over theproject’s life. You estimate that, in five years, this equipmentcan be salvaged for $121,000. Your fixed production costs will be$545,000 per year, and your variable production costs should be$18.55 per carton. You also need an initial investment in networking capital of $114,000. Assume your tax rate is 22 percent andyou require a return of 12 percent on your investment. a.Assuming that the price per carton is $28.40, what is the NPV ofthis project? (Do not round intermediate calculations andround your answer to 2 decimal places, e.g., 32.16.)b.Assuming that the price per carton is $28.40, find the quantityof cartons per year you can supply and still break even.(Do not round intermediate calculations and round youranswer to the nearest whole number, e.g., 32.)c.Assuming that the price per carton is $28.40, find the highestlevel of fixed costs you could afford each year and still breakeven.