In: Finance
Given the following base case scenario:
BASE CASE
sales $5,000,000
Variable costs $1,600,000
Cash fixed costs $1,800,000
Depreciation Expense $600,000
Interest Expense $400,000
1. Calculate the OCF. (0.50 point)
2. Calculate the no-tax cash income. (0,50 point)
3. Without using any equations from the book, calculate DOL and DFL implied in these numbers. (2 points)
| Sales | 5000000 |
| Less: Variable Costs | 1600000 |
| Contribution | 3400000 |
| Less: Fixed Costs | 1800000 |
| Operating Cash Flow | 1600000 |
| Less: Depreciation | 600000 |
| EBIT | 1000000 |
| Less:Interest | 400000 |
| EBT | 600000 |
| Add: Depreciation | 600000 |
| No Tax Cash Flow | 1200000 |
| DOL [Contribution/EBIT] |
3.4 |
| DFL [EBIT/EBT] |
1.66667 |