Answered step by step
Verified Expert Solution
Question
1 Approved Answer
based on the following data, find out the break event point for this project. how we change the data to have break event point in
based on the following data, find out the break event point for this project. how we change the data to have break event point in this budget?
years production capacity (hrs) Units production (kWh) 30MW = 30000 KW unit selling price years Revenue COGS Gross profit Operationg expenses: Fixed cost: Wages (Manager) Depreciation Interest fee Total Fixed cost 0 Maintenance and utilities 0 Insurance 0 Varible cost: wages (Labours) yr1 0 Subscription and renewals 0 Marketing and advertising 0 Safety certificate 0 Consumables Maintenance Total Variable cost 0 Total expenses Net profit before tax Loss caryforward Tax 30% Net profit after tax yr1 0 0 0 0 0 0 0 0 0 0 yr2 2000 60,000,000 $0.150 yr2 $9,000,000 $5,130,000 $3,870,000 $80,000 $200,000 $25,000 $542 $50,000 $5,000 $800,000 $1,300,000 $2,460,542 $200,000 $300,000 $1,000,000 $1,500,000 $3,960,542 -$90,542 -$90,542 yr3 4000 yr4 5000 yr5 6000 120,000,000 150,000,000 180,000,000 $0.154 yr3 $0.158 yr4 $18,480,000 $23,700,000 $29,160,000 $10,533,600 $13,509,000 $16,621,200 $7,946,400 $10,191,000 $12,538,800 $0.162 yr5 $160,000 $160,000 $160,000 $400,000 $400,000 $400,000 $50,000 $50,000 $50,000 $42 $42 $42 $50,000 $50,000 $0 $0 $600,000 $500,000 $600,000 $1,600,000 $1,600,000 $1,600,000 $1,300,000 $1,300,000 $1,300,000 $3,560,042 $3,560,042 $3,565,042 $50,000 $5,000 $800,000 $1,000,000 $650,000 $1,400,000 $3,050,000 $1,200,000 $1,300,000 $2,300,000 $2,700,000 $5,860,042 $6,260,042 $6,615,042 $2,086,358 $3,930,958 $5,923,758 -$90,542 $598,745 $1,179,287 $1,777,127 $1,487,613 $2,751,671 $4,146,631
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started