1. **State the problem:**
We need to find the financial break-even point for Lin's Toys project, which is the number of toy cars sold where the net present value (NPV) of the project is zero.
2. **Given data:**
- Machine cost (initial investment) = 485000
- Economic life = 7 years
- Selling price per toy = 21
- Variable cost per toy = 6
- Fixed costs per year = 345000
- Corporate tax rate = 0.25
- Discount rate = 0.13
3. **Calculate annual depreciation using straight-line method:**
$$\text{Depreciation} = \frac{485000}{7} = 69285.71$$
4. **Define variables:**
Let $Q$ be the number of toys sold per year.
5. **Calculate Earnings Before Tax (EBT):**
$$\text{EBT} = (21 - 6)Q - 345000 - 69285.71 = 15Q - 414285.71$$
6. **Calculate Net Income after tax:**
$$\text{Net Income} = \text{EBT} \times (1 - 0.25) = (15Q - 414285.71) \times 0.75$$
7. **Calculate Operating Cash Flow (OCF):**
Add back depreciation (non-cash expense):
$$\text{OCF} = \text{Net Income} + 69285.71 = 0.75(15Q - 414285.71) + 69285.71$$
Simplify:
$$\text{OCF} = 11.25Q - 310714.28 + 69285.71 = 11.25Q - 241428.57$$
8. **Financial break-even point occurs when NPV = 0:**
NPV formula for an annuity:
$$0 = -485000 + \frac{\text{OCF}}{r} \times \left(1 - \frac{1}{(1+r)^7}\right)$$
Where $r=0.13$.
Calculate annuity factor:
$$AF = \frac{1 - \frac{1}{(1+0.13)^7}}{0.13} = \frac{1 - \frac{1}{2.355}}{0.13} = \frac{1 - 0.4247}{0.13} = \frac{0.5753}{0.13} = 4.425$$
9. **Set up equation:**
$$0 = -485000 + (11.25Q - 241428.57) \times 4.425$$
10. **Solve for $Q$:**
$$485000 = (11.25Q - 241428.57) \times 4.425$$
$$\frac{485000}{4.425} = 11.25Q - 241428.57$$
$$109615.38 = 11.25Q - 241428.57$$
$$11.25Q = 109615.38 + 241428.57 = 351043.95$$
$$Q = \frac{351043.95}{11.25} = 31115.51$$
**Final answer:**
The financial break-even point is **31115.51** toy cars per year.
Financial Break Even B0F845
Step-by-step solutions with LaTeX - clean, fast, and student-friendly.