Question

Break-even calculations are most often concerned with the effect of a shortfall in sales, but they...

Break-even calculations are most often concerned with the effect of a shortfall in sales, but they could equally well focus on any other component of cash flow. Dog Days is considering a proposal to produce and market a caviar-flavored dog food. It will involve an initial investment of $90,000 that can be depreciated straight-line over 10 years. In each of years 1-10, the project is forecast to produce sales of $100,000, and to incur variable costs of 50% of sales and some fixed costs. The corporate tax rate is 30%. Assume that the company if entirely financed by equity. The stock price is $20 per share. The dividend per share is expected to be $1 next year and is expected to grow at a rate of 5% each year in the future.

1) Calculate the economic break-even level of fixed cost.

Business   Economics   
0 0
Add a commentTranscribed image text
Next >

Homework Answers

Answer #1

First we estimate the discount rate,

Given Price of stock=P=$20

Growth rate=g=5%

Expected dividend next year=D1=$1

Discount rate=i=?

We know that

P=D1/(i-g)

i=(D1/P)+g=(1/20)+5%=10%

Depreciation per year=(Cost-salvage)/Useful life=(90000-0)/10=$9000

Annual sales=S=$100,000

Variable Cost per year=V=S*50%=100000*50%=$50000

Let the economic fixed cost per year=F

Tax liability per year=T=(S-V-F-D)*Tax rate=(100000-50000-F-9000)*30%=(12300-0.3F)

Net Revenue per year=R=(S-V-F-T)=100000-50000-F-12300+0.3F=37700-0.7F

NPV=-C+R*(P/A,0.10,10)=-90000+(37700-0.7F)*(P/A,0.10,10)

Let us calculate the interest factor

NPV=-90000+(37700-0.7F)*6.144567

NPV=141650.1759-4.3011969F

We know NPV is zero to break even. So,

141650.1759-4.3011969F=0

F=$32932.73 or say $32933 per year

0 0
Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Log In

Sign Up

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Break-even calculations are most often concerned with the effect of a shortfall in sales, but they...
Break-even calculations are most often concerned with the effect of a shortfall in sales, but they could equally well focus on any other component of cash flow. Dog Days is considering a proposal to produce and market a caviar-flavored dog food. It will involve an initial investment of $90,000 that can be depreciated for tax straight-line over 10 years. In each of years 1 to 10, the project is forecast to produce sales of $100,000 and to incur variable costs...
Determine the amount of sales (units) that would be necessary under Break-Even Sales Under Present and...
Determine the amount of sales (units) that would be necessary under Break-Even Sales Under Present and Proposed Conditions Darby Company, operating at full capacity, sold 120,150 units at a price of $117 per unit during the current year. Its income statement for the current year is as follows: Sales $14,057,550 Cost of goods sold 6,942,000 Gross profit $7,115,550 Expenses: Selling expenses $3,471,000 Administrative expenses 3,471,000 Total expenses 6,942,000 Income from operations $173,550 The division of costs between fixed and variable...
Determine the amount of sales (units) that would be necessary under Break-Even Sales Under Present and...
Determine the amount of sales (units) that would be necessary under Break-Even Sales Under Present and Proposed Conditions Darby Company, operating at full capacity, sold 86,400 units at a price of $93 per unit during the current year. Its income statement for the current year is as follows: Sales $8,035,200 Cost of goods sold 3,968,000 Gross profit $4,067,200 Expenses: Selling expenses $1,984,000 Administrative expenses 1,984,000 Total expenses 3,968,000 Income from operations $99,200 The division of costs between fixed and variable...
Determine the amount of sales (units) that would be necessary under Break-Even Sales Under Present and...
Determine the amount of sales (units) that would be necessary under Break-Even Sales Under Present and Proposed Conditions Darby Company, operating at full capacity, sold 116,100 units at a price of $84 per unit during the current year. Its income statement for the current year is as follows: Sales $9,752,400 Cost of goods sold 4,816,000 Gross profit $4,936,400 Expenses: Selling expenses $2,408,000 Administrative expenses 2,408,000 Total expenses 4,816,000 Income from operations $120,400 The division of costs between fixed and variable...
Determine the amount of sales (units) that would be necessary under Break-Even Sales Under Present and...
Determine the amount of sales (units) that would be necessary under Break-Even Sales Under Present and Proposed Conditions Darby Company, operating at full capacity, sold 108,000 units at a price of $120 per unit during the current year. Its income statement for the current year is as follows: Sales $12,960,000 Cost of goods sold 6,400,000 Gross profit $6,560,000 Expenses: Selling expenses $3,200,000 Administrative expenses 3,200,000 Total expenses 6,400,000 Income from operations $160,000 The division of costs between fixed and variable...
Determine the amount of sales (units) that would be necessary under Break-Even Sales Under Present and...
Determine the amount of sales (units) that would be necessary under Break-Even Sales Under Present and Proposed Conditions Darby Company, operating at full capacity, sold 117,450 units at a price of $129 per unit during the current year. Its income statement for the current year is as follows: Sales $15,151,050 Cost of goods sold 7,482,000 Gross profit $7,669,050 Expenses: Selling expenses $3,741,000 Administrative expenses 3,741,000 Total expenses 7,482,000 Income from operations $187,050 The division of costs between fixed and variable...
Determine the amount of sales (units) that would be necessary under Break-Even Sales Under Present and...
Determine the amount of sales (units) that would be necessary under Break-Even Sales Under Present and Proposed Conditions Darby Company, operating at full capacity, sold 94,500 units at a price of $81 per unit during the current year. Its income statement for the current year is as follows: Sales $7,654,500 Cost of goods sold 3,780,000 Gross profit $3,874,500 Expenses: Selling expenses $1,890,000 Administrative expenses 1,890,000 Total expenses 3,780,000 Income from operations $94,500 The division of costs between fixed and variable...
Break-Even Sales Under Present and Proposed Conditions Darby Company, operating at full capacity, sold 165,500 units...
Break-Even Sales Under Present and Proposed Conditions Darby Company, operating at full capacity, sold 165,500 units at a price of $117 per unit during the current year. Its income statement is as follows: Sales $19,363,500 Cost of goods sold 6,864,000 Gross profit $12,499,500 Expenses: Selling expenses $3,432,000 Administrative expenses 2,067,000 Total expenses 5,499,000 Income from operations $7,000,500 The division of costs between variable and fixed is as follows: Variable Fixed Cost of goods sold 60% 40% Selling expenses 50% 50%...
Break-Even Sales Under Present and Proposed Conditions Darby Company, operating at full capacity, sold 118,500 units...
Break-Even Sales Under Present and Proposed Conditions Darby Company, operating at full capacity, sold 118,500 units at a price of $45 per unit during the current year. Its income statement is as follows: Sales $5,332,500 Cost of goods sold 1,890,000 Gross profit $3,442,500 Expenses: Selling expenses $945,000 Administrative expenses 570,000 Total expenses 1,515,000 Income from operations $1,927,500 The division of costs between variable and fixed is as follows: Variable Fixed Cost of goods sold 60% 40% Selling expenses 50% 50%...
Sales Mix and Break-Even Sales Data related to the expected sales of kayaks and canoes for...
Sales Mix and Break-Even Sales Data related to the expected sales of kayaks and canoes for River Sports Inc. for the current year, which is typical of recent years, are as follows: Products Unit Selling Price Unit Variable Cost Sales Mix Kayaks $270 $180 40% Canoes 360 170 60% The estimated fixed costs for the current year are $390,000. Instructions: 1. Determine the estimated units of sales of the overall product necessary to reach the break-even point for the current...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT