Question

Consider a four-year project with the following information: initial fixed asset investment = $491,731; straight-line depreciation...

Consider a four-year project with the following information: initial fixed asset investment = $491,731; straight-line depreciation to zero over the four-year life; zero salvage value; price = $33; variable costs = $24; fixed costs = $195,602; quantity sold = 79,813 units; tax rate = 36 percent. Calculate the sensitivity of the OCF to changes in the quantity sold.

[Hint: Think of this as, "How much does OCF change if we can sell one more unit each year?"]

(Do not round intermediate calculations and round your final answer to 2 decimal places. Omit the "$" sign and commas in your response. For example, $1.2345 should be entered as 1.23.)

Homework Answers

Answer #1

Initial Investment = $491,731
Useful Life = 4 years

Annual Depreciation = Initial Investment / Useful Life
Annual Depreciation = $491,731 / 4
Annual Depreciation = $122,932.75

If quantity sold is 79,813:

OCF = [(Price - Variable Costs) * Quantity Sold - Fixed Costs] * (1 - Tax Rate) + Tax Rate * Depreciation
OCF = [($33.00 - $24.00) * 79,813 - $195,602] * (1 - 0.36) + 0.36 * $122,932.75
OCF = $522,715 * 0.64 + 0.36 * $122,932.75
OCF = $378,793.39

If quantity sold is 79,814:

OCF = [(Price - Variable Costs) * Quantity Sold - Fixed Costs] * (1 - Tax Rate) + Tax Rate * Depreciation
OCF = [($33.00 - $24.00) * 79,814 - $195,602] * (1 - 0.36) + 0.36 * $122,932.75
OCF = $522,724 * 0.64 + 0.36 * $122,932.75
OCF = $378,799.15

Sensitivity of OCF = Change in OCF / Change in Quantity Sold
Sensitivity of OCF = ($378,799.15 - $378,793.39) / (79,814 - 79,813)
Sensitivity of OCF = $5.76

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Consider a four-year project with the following information: initial fixed asset investment = $476061; straight-line depreciation...
Consider a four-year project with the following information: initial fixed asset investment = $476061; straight-line depreciation to zero over the four-year life; zero salvage value; price = $34; variable costs = $24; fixed costs = $194366; quantity sold = 79941 units; tax rate = 31 percent. Calculate the sensitivity of the OCF to changes in the quantity sold. (Do not round intermediate calculations and round your final answer to 2 decimal places. Omit the "$" sign and commas in your...
Consider a 9-year project with the following information: initial fixed asset investment = $430,000; straight-line depreciation...
Consider a 9-year project with the following information: initial fixed asset investment = $430,000; straight-line depreciation to zero over the 9-year life; zero salvage value; price = $32; variable costs = $17; fixed costs = $167,700; quantity sold = 98,943 units; tax rate = 33 percent. How sensitive is OCF to changes in quantity sold?
Consider a project with the following information: Initial fixed asset investment = $490,000; straight-line depreciation to...
Consider a project with the following information: Initial fixed asset investment = $490,000; straight-line depreciation to zero over the 4-year life; zero salvage value; price = $42; variable costs = $25; fixed costs = $192,000; quantity sold = 92,000 units; tax rate = 21 percent.    How sensitive is OCF to changes in quantity sold? (Do not round intermediate calculations and round your answer to 2 decimal places, e.g., 32.16.)
102. Consider a 6-year project with the following information: initial fixed asset investment = $460,000; straight-line...
102. Consider a 6-year project with the following information: initial fixed asset investment = $460,000; straight-line depreciation to zero over the 6-year life; zero salvage value; price = $34; variable costs = $19; fixed costs = $188,600; quantity sold = 90,528 units; tax rate = 32 percent. What is the sensitivity of OCF to changes in quantity sold? A. $10.20 per unit B. $11.16 per unit C. $11.38 per unit D. $12.33 per unit E. $12.54 per unit OCF =...
Consider a four-year project with the following information: initial fixed asset investment = $625,000; straight-line depreciation...
Consider a four-year project with the following information: initial fixed asset investment = $625,000; straight-line depreciation to zero over the four-year life; zero salvage value; price = $51; variable costs = $39; fixed costs = $300,000; quantity sold = 121,000 units; tax rate = 23 percent.    a. What is the degree of operating leverage at the given level of output? (Do not round intermediate calculations and round your answer to 4 decimal places, e.g., 32.1616.) b. What is the...
Consider a four-year project with the following information: initial fixed asset investment = $540,000; straight-line depreciation...
Consider a four-year project with the following information: initial fixed asset investment = $540,000; straight-line depreciation to zero over the four-year life; zero salvage value; price = $34; variable costs = $23; fixed costs = $215,000; quantity sold = 70,000 units; tax rate = 21 percent.    a. What is the degree of operating leverage at the given level of output? (Do not round intermediate calculations and round your answer to 4 decimal places, e.g., 32.1616.) b. What is the...
(ABC) Consider a 4 year project with the following information: Initial fixed asset investment = $475,000;...
(ABC) Consider a 4 year project with the following information: Initial fixed asset investment = $475,000; straight line depreciation to zero over the 4-year life; zero salvage value; price = $26; variable costs = $18; fixed costs = $195,000 Quantity sold = 84,000 units Tax rate = 34% How sensitive is OCF to changes in quantity sold? use $76,000 units for your new calculations (do not roundintermediate calculaitons, round final answer to 2 decimal places)
Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment...
Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $3.09 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life, after which time it will be worthless. The project is estimated to generate $2,132,664 in annual sales, with costs of $805,848. If the tax rate is 34 percent and the required return on the project is 11 percent, what is the project's NPV? (Negative amount should be...
Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment...
Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $3.11 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life, after which time it will be worthless. The project is estimated to generate $2064280 in annual sales, with costs of $828848. If the tax rate is 34 percent and the required return on the project is 10 percent, what is the project's NPV? (Negative amount should be...
Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment...
Quad Enterprises is considering a new three-year expansion project that requires an initial fixed asset investment of $2.57 million. The fixed asset will be depreciated straight-line to zero over its three-year tax life and is estimated to have a market value of $278995 at the end of the project. The project is estimated to generate $2280865 in annual sales, with costs of $895746. The project requires an initial investment in net working capital of $369370. If the tax rate is...