(ABC) Consider a 4 year project with the following information:
Initial fixed asset investment = $475,000;
straight line depreciation to zero over the 4-year life;
zero salvage value;
price = $26; variable costs = $18;
fixed costs = $195,000
Quantity sold = 84,000 units
Tax rate = 34%
How sensitive is OCF to changes in quantity sold? use $76,000 units for your new calculations
(do not roundintermediate calculaitons, round final answer to 2 decimal places)
Calculation of Operating Cash flow | ||
Unit sold | 84,000.00 | 76,000.00 |
Contribution Margin = Sales - variable costs | 672,000.00 | 608,000.00 |
Less: Fixed costs | 195,000.00 | 195,000.00 |
Depreciation | 118,750.00 | 118,750.00 |
Earnings before tax | 358,250.00 | 294,250.00 |
Less: Tax | 121,805.00 | 100,045.00 |
Net Income | 236,445.00 | 194,205.00 |
Add: Depreciation (non-cash expense) | 118,750.00 | 118,750.00 |
OCF | 355,195.00 | 312,955.00 |
Change in OCF | 42,240.00 | |
% change in OCF | 0.118920593 | |
% Change in Units | 0.10 | |
Sensitivity % | 1.25 |
Get Answers For Free
Most questions answered within 1 hours.