Concept explainers
Calculating a Bid Price [LO3] Your company has been approached to bid on a contract to sell 4,800 voice recognition (VR) computer keyboards per year for four years. Due to technological improvements, beyond that time they will be outdated and no sales will be possible. The equipment necessary for the production will cost $2.9 million and will be
To find: The bid price that must be set for the contract.
Introduction:
Bid price is the price, at which a market-maker or dealer is prepared to buy securities or shares or other assets.
Answer to Problem 35QP
The bid price is $192.71.
Explanation of Solution
Given information:
The company of Person X is been approached to bid on a contract to sell 4,800 voice recognition computer keyboards for the year for four years. As there prevail technological improvements the equipment will be outdated. The cost of the equipment that is essential for production is $2.9 million and will be depreciated on a straight line to a zero salvage value.
The production needs an investment in the net working capital of $175,000 to be returned at the project’s end and the sales of the equipment can be made for $275,000 at the end of the production. The fixed cost is $570,000 and the variable cost is $115 for a year. Additionally the company can sell 11,400, 13,500, 17,900, and 10,400 extra units to the companies in various countries for the upcoming 4 years at $210 (this is a fixed price).
The rate of tax is 40% and the required rate of return is 10%. In addition the president of the company will take over the project only if it has the net present value of $100,000.
Computation of the cash flows that are generated from the keyboard sales to other countries are as follows:
Particulars | Year 1 | Year 2 | Year 3 | Year 4 |
Sales | $2,394,000 | $2,835,000 | $3,759,000 | $2,184,000 |
Less: Variable costs | $1,311,000 | $1,552,500 | $2,058,500 | $1,196,000 |
EBT | $1,083,000 | $1,282,500 | $1,700,500 | $988,000 |
Less: Tax | $433,200 | $513,000 | $680,200 | $395,200 |
Net income (and OCF) | $649,800 | $769,500 | $1,020,300 | $592,800 |
Calculations for the above cash flows:
Sales:
For Year 1:
For Year 2:
For Year 3:
For Year 4:
Variable cost:
For Year 1:
For Year 2:
For Year 3:
For Year 4:
Tax:
For Year 1:
For Year 2:
For Year 3:
For Year 4:
Formula to calculate the net present value for additional sales:
Note: Calculation of NPV of addition sale did not include the initial cash outflow, depreciation, and fixed assets.
Computation of the net present value for additional sales:
Hence, the net present value is $2,398,134.55.
Formula to calculate the after tax salvage value:
Computation of the after tax salvage value:
Hence, the after tax salvage value is $165,000.
Formula to calculate the operating cash flow of the project with the net present value:
Note:
- NPV for entire project is taken as $100,000.
- PVIFA represents Present Value Interest of Future Annuity.
- NWC represents Net Working Capital.
Computation of the operating cash flow of the project:
Hence, the operating cash flow is $171,818.32.
Formula to calculate the bid price:
Computation of the bid price:
Hence, bid price is $192.71.
Want to see more full solutions like this?
Chapter 10 Solutions
Fundamentals of Corporate Finance
- FILE HOME INSERT Calibri Paste Clipboard BIU Font A1 1 2 34 сл 5 6 Calculating interest rates - Excel PAGE LAYOUT FORMULAS DATA 11 Α΄ Α΄ % × fx A B C 4 17 REVIEW VIEW Alignment Number Conditional Format as Cell Cells Formatting Table Styles▾ Styles D E F G H Solve for the unknown interest rate in each of the following: Complete the following analysis. Do not hard code values in your calculations. All answers should be positive. 7 8 Present value Years Interest rate 9 10 11 SA SASA A $ 181 4 $ 335 18 $ 48,000 19 $ 40,353 25 12 13 14 15 16 $ SA SA SA A $ Future value 297 1,080 $ 185,382 $ 531,618arrow_forwardB B Canning Machine 2 Monster Beverage is considering purchasing a new canning machine. This machine costs $3,500,000 up front. Required return = 12.0% Year Cash Flow 0 $-3,500,000 1 $1,000,000 2 $1,200,000 3 $1,300,000 4 $900,000 What is the value of Year 3 cash flow discounted to the present? 5 $1,000,000 Enter a response then click Submit below $ 0 Submitarrow_forwardFinances Income Statement Balance Sheet Finances Income Statement Balance Sheet Materia Income Statement Balance Sheet FY23 FY24 FY23 FY24 FY23 FY24 Sales Cost of Goods Sold 11,306,000,000 5,088,000,000 13,206,000,000 Current Current Assets 5,943,000,000 Other Expenses 4,523,000,000 5,283,000,000 Cash 211,000,000 328,600,000 Liabilities Accounts Payable 621,000,000 532,000,000 Depreciation 905,000,000 1,058,000,000 Accounts 502,000,000 619,600,000 Notes Payable 376,000,000 440,000,000 Earnings Before Int. & Tax 790,000,000 922,000,000 Receivable Interest Expense 453,000,000 530,000,000 Total Current Inventory 41,000,000 99,800,000 997,000,000 972,000,000 Taxable Income 337,000,000 392,000,000 Liabilities Taxes (25%) 84,250,000 98,000,000 Total Current 754,000,000 1,048,000,000 Long-Term Debt 16,529,000,000 17,383,500,000 Net Income Dividends 252,750,000 294,000,000 Assets 0 0 Fixed Assets Add. to Retained Earnings 252,750,000 294,000,000 Net Plant & 20,038,000,000 21,722,000,000…arrow_forward
- Do you know what are Keith Gill's previous projects?arrow_forwardExplain why long-term bonds are subject to greater interest rate risk than short-term bonds with references or practical examples.arrow_forwardWhat does it mean when a bond is referred to as a convertible bond? Would a convertible bond be more or less attractive to a bond holder than a non-convertible bond? Explain in detail with examples or academic references.arrow_forward
- Alfa international paid $2.00 annual dividend on common stock and promises that the dividend will grow by 4% per year, if the stock’s market price for today is $20, what is required rate of return?arrow_forwardgive answer general accounting.arrow_forwardGive me answers in general financearrow_forward
- General Finance Question Solution Please with calculationarrow_forwardGeneral Financearrow_forwardAs CFO for Everything.Com, you are shopping for 6,000 square feet of usable office space for 25 of your employees in Center City, USA. A leasing broker shows you space in Apex Atrium, a 10-story multitenanted office building. This building contains 360,000 square feet of gross building area. A total of 54,000 square feet is interior space and is nonrentable. The nonrentable space consists of areas contained in the basement, elevator core, and other mechanical and structural components. An additional 36,000 square feet of common area is the lobby area usable by all tenants. The 6,000 square feet of usable area that you are looking for is on the seventh floor, which contains 33,600 square feet of rentable area, and is leased by other tenants who occupy a combined total of 24,000 square feet of usable space. The leasing broker indicated that base rents will be $30 per square foot of rentable area Required: a. Calculate total rentable area in the building as though it would be rented to…arrow_forward
- Essentials of Business Analytics (MindTap Course ...StatisticsISBN:9781305627734Author:Jeffrey D. Camm, James J. Cochran, Michael J. Fry, Jeffrey W. Ohlmann, David R. AndersonPublisher:Cengage LearningCornerstones of Cost Management (Cornerstones Ser...AccountingISBN:9781305970663Author:Don R. Hansen, Maryanne M. MowenPublisher:Cengage LearningPrinciples of Accounting Volume 2AccountingISBN:9781947172609Author:OpenStaxPublisher:OpenStax College
- EBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENT