Product Table 5.2: Break-even analysis for the project based on manufacturing 500 units per year RM Fixed Costs (for 500 units, per annum) Business Lease 60,000 Property Taxes 22,000 Insurance 18,000 Utilities 3,000 Development Cost 2,500 Executive Salaries 25,000 On-site Equipment 150,000 Manufacturing 80,000 Post-processing 40,000 Maintenance 30,000 Total Fixed Cost 430,500 Materials 4,000 Labour 6,000 Manufacturing Maintenance 5,000 1,500 Overhead 750 Logistics 500 Total Variable Cost per Unit 17,750 Break Even Selling Price per Unit 25,000 Profit (Selling Price - Variable 7250 Cost) per Unit Units to Break Even Profit Targets Units to generate RM50,000 profit and RM 100k profit respectively 60 67 & 74 Cash flow diagram 0 RM1,200 Development Cost Prototype Phase 35 RM248,700 Fixed Costs RM31,358 RM31,358 RM31,358 RM31,358 RM31,358 53 First Month of Sales 57 61 65 69 First Month of Profit Manufacturing Phase Figure 5.9: Simplified cash flow diagram for the project starting from initial development until the first month of profit.
Product Table 5.2: Break-even analysis for the project based on manufacturing 500 units per year RM Fixed Costs (for 500 units, per annum) Business Lease 60,000 Property Taxes 22,000 Insurance 18,000 Utilities 3,000 Development Cost 2,500 Executive Salaries 25,000 On-site Equipment 150,000 Manufacturing 80,000 Post-processing 40,000 Maintenance 30,000 Total Fixed Cost 430,500 Materials 4,000 Labour 6,000 Manufacturing Maintenance 5,000 1,500 Overhead 750 Logistics 500 Total Variable Cost per Unit 17,750 Break Even Selling Price per Unit 25,000 Profit (Selling Price - Variable 7250 Cost) per Unit Units to Break Even Profit Targets Units to generate RM50,000 profit and RM 100k profit respectively 60 67 & 74 Cash flow diagram 0 RM1,200 Development Cost Prototype Phase 35 RM248,700 Fixed Costs RM31,358 RM31,358 RM31,358 RM31,358 RM31,358 53 First Month of Sales 57 61 65 69 First Month of Profit Manufacturing Phase Figure 5.9: Simplified cash flow diagram for the project starting from initial development until the first month of profit.
Elements Of Electromagnetics
7th Edition
ISBN:9780190698614
Author:Sadiku, Matthew N. O.
Publisher:Sadiku, Matthew N. O.
ChapterMA: Math Assessment
Section: Chapter Questions
Problem 1.1MA
Related questions
Question
Create me a cash flow diagram based on the table provided.
The pattern need to follow :
Figure 5.9: Simplified cash flow diagram for the project starting from initial
development until the first month of profit.
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 2 steps
Recommended textbooks for you
Elements Of Electromagnetics
Mechanical Engineering
ISBN:
9780190698614
Author:
Sadiku, Matthew N. O.
Publisher:
Oxford University Press
Mechanics of Materials (10th Edition)
Mechanical Engineering
ISBN:
9780134319650
Author:
Russell C. Hibbeler
Publisher:
PEARSON
Thermodynamics: An Engineering Approach
Mechanical Engineering
ISBN:
9781259822674
Author:
Yunus A. Cengel Dr., Michael A. Boles
Publisher:
McGraw-Hill Education
Elements Of Electromagnetics
Mechanical Engineering
ISBN:
9780190698614
Author:
Sadiku, Matthew N. O.
Publisher:
Oxford University Press
Mechanics of Materials (10th Edition)
Mechanical Engineering
ISBN:
9780134319650
Author:
Russell C. Hibbeler
Publisher:
PEARSON
Thermodynamics: An Engineering Approach
Mechanical Engineering
ISBN:
9781259822674
Author:
Yunus A. Cengel Dr., Michael A. Boles
Publisher:
McGraw-Hill Education
Control Systems Engineering
Mechanical Engineering
ISBN:
9781118170519
Author:
Norman S. Nise
Publisher:
WILEY
Mechanics of Materials (MindTap Course List)
Mechanical Engineering
ISBN:
9781337093347
Author:
Barry J. Goodno, James M. Gere
Publisher:
Cengage Learning
Engineering Mechanics: Statics
Mechanical Engineering
ISBN:
9781118807330
Author:
James L. Meriam, L. G. Kraige, J. N. Bolton
Publisher:
WILEY