Determine the opportunity cost between the alternatives ANNUAL REVENUE PRIOR TO THE FIRE REVENUE $ $ $
Fantastic news! We've Found the answer you've been seeking!
Question:
![ANNUAL REVENUE PRIOR TO THE FIRE Note: Total expenses = Cost of goods sold assumed to be variable ( @ 70 % ) of revenue (](https://dsd5zvtm8ll6.cloudfront.net/si.experts.images/questions/2023/05/645244c1a3a48_1683113219778.jpg)
Transcribed Image Text:
ANNUAL REVENUE PRIOR TO THE FIRE REVENUE $ $ $ $ $ Less: Cost of goods sold Gross margin Less: Operating expenses NET INCOME (EBIT) GROSS MARGIN % NET MARGIN % Note: Total expenses = Cost of goods sold assumed to be variable @ 70% of revenue + Operating expenses assumed to be fixed = $10,622,822 + $2,293,993 = $ 12,916,815 2 CONTINUE PRODUCTION OFF SITE BY LEASING NEIGHBORING FACILITY ALTERNATIVES 1 STOP ALL PRODUCTION AND BUILD BACK THE MILL USING INSURANCE PAYOUT of $1 MILLION. Time to rebuild: 1 year Expected revenue after rebuild estimated @55% of pre fire revenue BENEFITS 15,175,460 Sale of lumber and wood chips 10,622,822 Material and wages @70% of revenue 4,552,638 At 30% of revenue Less: Operating expenses with lease Lease of space Lease of machinary Insurance equipment damage Transportation REVENUE Less: Cost of goods sold @70% (Material and wages) GROSS MARGIN @30% TOTAL OPERATING EXPENSES 2,293,993 Selling, general and admin expenses 2,258,645 EBIT Earnings before interest and tax 30% Gross margin/Revenue 14.9% Net income/Revenue NET INCOME (EBIT) $25 per sq ft for 10000 sq ft per month $10,000 per month $15,000 per month $12,000 per month Expected revenue after rebuild estimated @ 80% of pre fire revenue $ $ ssss $ $ $ $ $ $ $ 7,739,485 5,417,639 2,321,845 3,000,000 120,000 180,000 144,000 3,444,000 (1,122,155) ANNUAL REVENUE PRIOR TO THE FIRE REVENUE $ $ $ $ $ Less: Cost of goods sold Gross margin Less: Operating expenses NET INCOME (EBIT) GROSS MARGIN % NET MARGIN % Note: Total expenses = Cost of goods sold assumed to be variable @ 70% of revenue + Operating expenses assumed to be fixed = $10,622,822 + $2,293,993 = $ 12,916,815 2 CONTINUE PRODUCTION OFF SITE BY LEASING NEIGHBORING FACILITY ALTERNATIVES 1 STOP ALL PRODUCTION AND BUILD BACK THE MILL USING INSURANCE PAYOUT of $1 MILLION. Time to rebuild: 1 year Expected revenue after rebuild estimated @55% of pre fire revenue BENEFITS 15,175,460 Sale of lumber and wood chips 10,622,822 Material and wages @70% of revenue 4,552,638 At 30% of revenue Less: Operating expenses with lease Lease of space Lease of machinary Insurance equipment damage Transportation REVENUE Less: Cost of goods sold @70% (Material and wages) GROSS MARGIN @30% TOTAL OPERATING EXPENSES 2,293,993 Selling, general and admin expenses 2,258,645 EBIT Earnings before interest and tax 30% Gross margin/Revenue 14.9% Net income/Revenue NET INCOME (EBIT) $25 per sq ft for 10000 sq ft per month $10,000 per month $15,000 per month $12,000 per month Expected revenue after rebuild estimated @ 80% of pre fire revenue $ $ ssss $ $ $ $ $ $ $ 7,739,485 5,417,639 2,321,845 3,000,000 120,000 180,000 144,000 3,444,000 (1,122,155)
Expert Answer:
Answer rating: 100% (QA)
To determine the opportunity cost between the two alternatives we need to compare the net incomes that would result from each choice over the same tim... View the full answer
Related Book For
Intermediate Accounting
ISBN: 978-0324300987
10th Edition
Authors: Loren A Nikolai, D. Bazley and Jefferson P. Jones
Posted Date:
Students also viewed these finance questions
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Refer to the financial statements and other data in Problem 15-36. Required: Prepare a statement of cash flows by using the direct method. Problem 15-36 Richmoon Corporation Comparative Balance...
-
(1 point) A tank contains 100 kg of salt and 2000 L of water. A solution of a concentration 0.025 kg of salt per liter enters a tank at the rate 7 L/min. The solution is mixed and drains from the...
-
1. Learn the detail background on ERP systems. Discuss how you would integrate ERP systems internal and external across your entire organization or an organization of your choice? Then discuss the...
-
If $1 had been placed in a bank account in the year 1066 and forgotten until now, how much would be in the account at the end of 2016 if the money earned 2% interest compounded annually? 2% simple...
-
Let u(x, y, z, t ) be a monochromatic, Gaussian beam solution of the scalar wave equation in the paraxial approximation. The beam propagates in the z-direction. Use a suitably chosen Lorenz gauge...
-
A source emitting light with frequency f moves toward you at speed u. By considering both time dilation and the effect of wave fronts piling up as shown in Fig. 14.33, show that you measure a...
-
Lincoln Company purchased merchandise from Grandville Corp. on September 30, 2011. Payment was made in the form of a noninterest-bearing note requiring Lincoln to make six annual payments of $5,000...
-
Market value of the shares are decided by__.choose correct option and explain and also explain incorrect options and also explain summary Athe respective companies Bthe investment market Cthe...
-
Mrs. Yacumflastor, who is 68 years old, has correctly computed the following separate amounts in respect of income for tax purposes in 2023 for both her and her husband, who is 66 years old. (Amounts...
-
Question 5 Not yet answered Marked out of 2 Remove flag Let C be the boundary of the square with vertices (0, 0), (2, 1), (1, -2), and (3, -1), oriented clockwise. Let F(x, y) = (xy - sin x, yz + cos...
-
Pacifico Company, a U.S.-based importer of beer and wine, purchased 1,200 cases of Oktoberfest-style beer from a German supplier for 264,000 euros. Relevant U.S. dollar exchange rates for the euro...
-
Finding Confidence Intervals. In Exercises 9-16, assume that each sample is a simple random sample obtained from a population with a normal distribution. Body Temperature Data Set 5 "Body...
-
19 Part 2 of 2 1.25 points Skipped Required information Problem 6-4A & 6-5A (Algo) [The following information applies to the questions displayed below.] Gerald Utsey earned $48,400 in 2021 for a...
-
Describe equilibrium constants with words and equations. is the ratio of the concentrations of products to the concentration of reactants present in a reaction mixture when chemical equilibrium is...
-
Pronghorn Inc. acquired 20% of the outstanding common shares of Gregson Inc. on December 31, 2019. The purchase price was $1,133,000 for 51,500 shares, and is equal to 20% of Gregson's carrying...
-
In die Figure below, we intervall from A to B represents a motion con acceleration, and the interval fruun B to Crepresents motion at coretant velody, the interval from Cto Drepresents motion at...
-
2.) Find the Laplace transform of f(t) 7e-St cos 2t +9 sinh2 2t. Use Laplace Table. %3D
-
On January 1, 2007 the Knox Company showed the following alphabetical list of stockholders equity balances: Additional paid-in capital on common stock ......$130,000 Additional paid-in capital on...
-
What items are included in a companys statement of retained earnings?
-
Why is it necessary for a company to disclose subsequent events? What kinds of subsequent events are disclosed by an adjustment to the companys financial statements and what kinds are disclosed in a...
-
Describe the difference between accounting for governmental funds and proprietary funds. AppendixLO1
-
What is the difference between an enterprise fund and an internal service fund? AppendixLO1
-
What is the difference between a permanent fund and a private-purpose trust fund? AppendixLO1
![Mobile App Logo](https://dsd5zvtm8ll6.cloudfront.net/includes/images/mobile/finalLogo.png)
Study smarter with the SolutionInn App