Operating Cost
I need help filling in the blanks and what formulas are used to arrive at those conclusions.
Year
0 1 2 3 4
Investment outlay
Equipment cost ($200,000)
Installation (40,000)
Increase in inventory (25,000)
Increase in A/P 5,000
Initial net investment (260,000)
Operating cash flows
Units sales 100,000 100,000 100,000 100,000
Price per unit $2.00 $2.00 $2.00 $2.00
Total revenues $200,000 $200,000 $200,000 $200,000
Operating costs (w/o deprn) $120,000 $120,000 $120,000 $120,000
Depreciation 36,000 16,800
Total costs $199,200 $228,000
Operating income $44,000
Taxes on operating income 320 25,280
A-T operating income $26,400
Depreciation 79,200 36,000
Operating cash flow $79,680 $54,720
Terminal year cash flows
Recovery of net working capital
Salvage value
Tax on salvage value
Total termination cash flow
Net cash flows
Net cash flows ($260,000) $89,720
What would have happened if the machinery were sold for less than its book value?
Attachments
Solution Preview
Please see the attached file.
Year
0 1 2 3 4
Investment outlay
Equipment cost ($200,000)
Installation (40,000)
Increase in inventory (25,000)
Increase in A/P 5,000
Initial net investment (260,000)
Operating cash flows
Units sales 100,000 100,000 100,000 100,000
Price per unit $2.00 $2.00 $2.00 $2.00
Total revenues $200,000 $200,000 $200,000 $200,000
Operating costs (w/o deprn) $120,000 $120,000 $120,000 $120,000
Depreciation 36,000 16,800
Total costs $199,200 $228,000
...
Solution Summary
The expert calculates the figuring operating costs and capitals. An increase in inventory is examined.