Purchase Solution

Operating Cost

Not what you're looking for?

Ask Custom Question

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
Purchase this Solution

Solution Summary

The expert calculates the figuring operating costs and capitals. An increase in inventory is examined.

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
...

Purchase this Solution


Free BrainMass Quizzes
Production and cost theory

Understanding production and cost phenomena will permit firms to make wise decisions concerning output volume.

Six Sigma for Process Improvement

A high level understanding of Six Sigma and what it is all about. This just gives you a glimpse of Six Sigma which entails more in-depth knowledge of processes and techniques.

Operations Management

This quiz tests a student's knowledge about Operations Management

Managing the Older Worker

This quiz will let you know some of the basics of dealing with older workers. This is increasingly important for managers and human resource workers as many countries are facing an increase in older people in the workforce

Business Processes

This quiz is intended to help business students better understand business processes, including those related to manufacturing and marketing. The questions focus on terms used to describe business processes and marketing activities.