a. Change in OCF
Particulars | Unit | Original | Revised | Remarks |
Sales | tons | 27000 | 28000 | |
Sales Price | USD/Unit | 314 | 314 | |
Variable Cost | USD/Unit | 210 | 210 | |
Contribution | USD/Unit | 104 | 104 | Sales Price - Variable Cost |
Total Contribution | USD | 2808000 | 2912000 | Contribution per Unit * Sales in Units |
Fixed Cost | USD | 1125000 | 1125000 | |
EBITDA | USD | 1683000 | 1787000 | Total Contribution - Fixed Cost |
Depreciation | USD | 940000 | 940000 | 4700000/5 |
EBIT | USD | 743000 | 847000 | EBITDA - Depreciation |
Tax | USD | 178320 | 203280 | EBIT*24% |
EAT | USD | 564680 | 643720 | EBIT-Tax |
Depreciation | USD | 940000 | 940000 | |
OCF | USD | 1504680 | 1583720 | EAT+Depreciation |
Change in OCF = 1583720/1504680-1 = 5.2529%
b. DOL
DOL = 1 + [FC*(1-t)-(t*D)]/OCF
FC = $1,125,000
Tax = 24%
Depreciation = $940,000
OCF = $1,504,680
DOL = 1 + [1125000*(1-24%) - (24%*940000)]/1504680 = 1 + 0.4151 = 1.4151
DOL = 1.4151
If we consider the effect of taxes, then the degree of operating leverage can be written...
If we consider the effect of taxes, then the degree of operating leverage can be written as: DOL = 1 + [FC * (1 - Td-TCD]/OCF Consider a project to supply Detroit with 28,000 tons of machine screws annually for automobile production. You will need an initial $4,800,000 investment in threading equipment to get the project started; the project will last for 5 years. The accounting department estimates that annual fixed costs will be $1,150,000 and that variable costs should...
If we consider the effect of taxes, then the degree of operating leverage can be written as: DOL = 1 + [FC × (1 – TC) – TC × D]/OCF Consider a project to supply Detroit with 28,000 tons of machine screws annually for automobile production. You will need an initial $6,100,000 investment in threading equipment to get the project started; the project will last for 6 years. The accounting department estimates that annual fixed costs will be $1,475,000 and...
If we consider the effect of taxes, then the degree of operating leverage can be written as: DOL = 1 + [FC × (1 – TC) – TC × D]/OCF Consider a project to supply Detroit with 27,000 tons of machine screws annually for automobile production. You will need an initial $5,300,000 investment in threading equipment to get the project started; the project will last for 6 years. The accounting department estimates that annual fixed costs will be $1,275,000 and...
If we consider the effect of taxes, then the degree of operating leverage can be written as: DOL = 1 + [FC × (1 – TC) – TC × D]/OCF Consider a project to supply Detroit with 28,000 tons of machine screws annually for automobile production. You will need an initial $5,800,000 investment in threading equipment to get the project started; the project will last for 6 years. The accounting department estimates that annual fixed costs will be $1,400,000 and...
Consider a project to supply Detroit with 27,000 tons of machine screws annually for automobile production. You will need an initial $4,700,000 investment in threading equipment to get the project started; the project will last for 5 years. The accounting department estimates that annual fixed costs will be $1,125,000 and that variable costs should be $210 per ton; accounting will depreciate the initial fixed asset investment straight-line to zero over the 5-year project life. It also estimates a salvage value...
This problem concerns the effect of taxes on the various break-even measures. Consider a project to supply Detroit with 30,000 tons of machine screws annually for automobile production. You will need an initial $4,400,000 investment in threading equipment to get the project started; the project will last for three years. The accounting department estimates that annual fixed costs will be $650,000 and that variable costs should be $250 per ton; accounting will depreciate the initial fixed asset investment straight-line to...
Consider a project to supply Detroit with 26,000 tons of machine screws annually for automobile production. You will need an initial $5,500,000 investment in threading equipment to get the project started; the project will last for 6 years. The accounting department estimates that annual fixed costs will be $1,325,000 and that variable costs should be $250 per ton; accounting will depreciate the initial fixed asset investment straight-line to zero over the 6-year project life. It also estimates a salvage value...
Consider a project to supply Detroit with 27,000 tons of machine screws annually for automobile production. You will need an initial $5,700,000 investment in threading equipment to get the project started; the project will last for 6 years. The accounting department estimates that annual fixed costs will be $1,375,000 and that variable costs should be $260 per ton; accounting will depreciate the initial fixed asset investment straight-line to zero over the 6-year project life. It also estimates a salvage value...
Consider a project to supply Detroit with 31,000 tons of machine screws annually for automobile production. You will need an initial $6,300,000 investment in threading equipment to get the project started; the project will last for 5 years. The accounting department estimates that annual fixed costs will be $1,525,000 and that variable costs should be $290 per ton; accounting will depreciate the initial fixed asset investment straight-line to zero over the 5-year project life. It also estimates a salvage value...
Consider a project to supply Detroit with 26,000 tons of machine screws annually for automobile production. You will need an initial $5,900,000 investment in threading equipment to get the project started; the project will last for 6 years. The accounting department estimates that annual fixed costs will be $1,425,000 and that variable costs should be $270 per ton; accounting will depreciate the initial fixed asset investment straight-line to zero over the 6-year project life. It also estimates a salvage value...