Course Project B Acc 505

Continues for 2 more pages »
Read full document

Course Project B Acc 505

By | June 2013
Page 1 of 3
AC505
Part B
Capital Budgeting problemClark Paints

Cost of new equipment$200,000
Expected life of equipment in years5
Disposal value in 5 years$40,000
Life production - number of cans5,500,000
Annual production or purchase needs1,100,000
Initial training costs
Number of workers needed3
Annual hours to be worked per employee2,000
Earnings per hour for employees$12
Annual health benefits per employee$7,500
Other annual benefits per employee-% of wages18%
Cost of raw materials per can$0.25
Other variable production costs per can$0.05
Costs to purchase cans - per can$0.45
Required rate of return12%
Tax rate35%

MakePurchase

Annual cost of direct material:
Need of 1,100,000 cans per year$275,0000
Annual cost of direct labor for new employees:
Wages72,0000
Health benefits7,5000
Other benefits12,9600
Total wages and benefits92,460

Other variable production costs55,000

Total annual production costs$422,4600

Annual cost to purchase cans495,000

Before TaxAfter Tax
ItemAmountAmount
Annual cash savings$72,540$0
Tax savings due to depreciation32,000$0

Total annual cash flow$58,351

012345
200,000 141,649 83,298 24,947 0.43
58,351
3.43 years

Accounting income as result of decreased costs
Annual cash savings$72,540
Less Depreciation-32,000
Before tax income40,540
Tax at 35% rate14,189
After tax income$26,351

Before TaxAfter tax12% PVPresent
ItemYearAmountTax %AmountFactorValue
Cost of machine0$200,000
Cost of training0...
Hide

Rate this document

What do you think about the quality of this document?

Share this document

Let your classmates know about this document and more at Studymode.com