The Quorum Company has a prospective 6-year project that requires initial fixed assets costing $962,000, annual fixed costs of $403,400, variable costs per unit of $123.60, a sales price per unit of $249, a discount rate of 14 percent, and a tax rate of 21 percent. What is the present value break-even point in units per year?
A. 4,995
B. 5,852
C. 6,144
D. 5,375
E. 6,081
Fixed cost per year = 403400
Contribution per unit = 249 - 123.6 = 125.4
The present value BEP is the level of sales at which NPV gets 0
Let that sales level be = m
I.e. PV of inflows - PV of outflows =NPV
Inflows =( m ×Contribution per unit - fixed cost)(1-tax rate) + depreciation tax shield
= (m ×125.4 -403400)(1 -.21) + depreciation × tax rate
=(125.4m -403400)×.79 + (cost of fixed asset/life) × .21
=(125.4m -403400) ×.79 +(962000/6) ×.21
=(125.4m -403400) ×.79 +33670
PV of inflows = inflows × PV factor for 6 years at 14%
= inflows × (1-(1.14)^-6)/.14
= inflows ×3.8887
=((125.4m -403400)×.79 + 33670)×3.8887
PV of outflows = 962000$
Therefore
((125.4m - 403400) ×.79 +33670) ×3.8887 - 962000 =0
Solving this for m we get m = 5374.19 i.e. option d 5375 is the answer.
Get Answers For Free
Most questions answered within 1 hours.