Lothian Engineering Ltd has been offered a contract to supply one of its components to a company developing a new product. The contract would be for 400 units per annum for five years at a price of 600 per unit. Lothian does not have the capacity to fulfil the contract requirements and it would be necessary to invest in additional machinery. The companys management accountant believes that the estimates of the production costs can be

based on those incurred in the manufacture of the product already being produced.

The following estimates per unit are provided:

Materials and components 180

Labour 100

Overheads (variable) 20

Overheads (allocation of fixed general overheads) 40.

In addition, fixed costs of 25,000 per annum would be incurred. The investment in machinery required to produce the additional output would cost 160,000. This expenditure can be depreciated for tax purposes over the five-year life of the contract on a straight-line basis and it is anticipated that it could be sold for 50,000 at the end of the five year period.

The company would also make use of some equipment it already owns. This is fully depreciated for tax purposes and could be sold today for 30,000. It is anticipated that after using it for another five years the equipment will have no second-hand value. The production would take place in the companys main factory. However, the company will have to relocate the production of another product to make space available. This will require renting some additional accommodation at a cost of 20,000 per annum. It will also be necessary to invest 15,000 in additional working capital. The tax rate is 30 per cent. The discount rate for this project is 14 per cent.

Can you help me calculate de NPV and make recommendations