Accounting Project: Calculations

Good Essays
Cost of new equipment $200,000 Expected life of equipment in years 5 years Disposal value in 5 years $40,000 Life production - number of cans 5,500,000 Annual production or purchase needs 1,100,000 Number of workers needed 3 Annual hours to be worked per employee 2000 hours Earnings per hour for employees $12.00 Annual health benefits per employee $2,500 Other annual benefits per employee-% of wages 18% 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 return 12% Tax rate 35% Make Purchase

Need of 1,100,000 cans per year *.25 $275,000 Variable production costs *.05 $55,000 Wages $72,000 Health benefits $7,500 Other benefits $12,960 Total wages and benefits $92,460 $422,460 $495,000 (72540)

Before Tax Tax Effect After Tax Item Amount Amount Annual cash savings (make vs buy) $72,540 0.65 $47,151 * Tax effect on Annual Cash Savings is 1 - tax rate Tax savings due to depreciation $32,000 0.35 $11,200 * Tax effect on Depreciation is the tax rate Total annual cash flow $58,351.00

Initial investment/ Annual Cash Saving $200,000/ $58351= 3.4 years

Annual cash savings (before tax effect) $72,540 Less Depreciation $(32,000) Before tax income $40,540 Tax at 35% rate $(14,189) After tax income $26,351 $ 26,351 / 200,000 13.18%

Before Tax After tax 12% PV Present Item Year Amount Tax % Amount Factor Value Cost of machine 0 $(200,000) $(200,000) 1 (200,000) Annual cash savings 1-5 $72,540 0.65

You May Also Find These Documents Helpful

  • Satisfactory Essays

    Problem 1 Page 40 a- Cost of goods manufactured = Direct cost + Indirect cost = [Direct Cost of Material + Direct Cost of Labor] + [Indirect Cost of Material + Indirect Cost of Labor + Utilities Overhead] = Total Cost of Material + Total Cost of Labor + Utilities Overhead = 120,000 + 90,000 + 40,000 = $ 250,000 b- Total Cost of Operation = Cost of goods manufactured + Selling, General admin. and expenses. = 250,000 + 60,000 = $ 310,000 c- Prime Cost =Direct Material…

    • 818 Words
    • 4 Pages
    Satisfactory Essays
  • Good Essays

    Accounting Project

    • 721 Words
    • 3 Pages

    FirstLine Cases, Inc. Chap 3 Analytical Thinking Question 1 Table 1 The objective of the first question is to determine the amount of manufacturing overhead cost by using activity-based costing for FirstLine Cases, Inc. It is based on 6 activities cost pools, which are purchasing, material handling, production orders and setups, inspection, frame and assembly and machine-related. Expected activity is categorized into producing standard briefcases and specialty briefcases. As you see in…

    • 721 Words
    • 3 Pages
    Good Essays
  • Powerful Essays

    Accounting project

    • 10027 Words
    • 41 Pages

    Table of Contents 1. Introduction 1.1 Purpose The main aim of this report is to analyse in-depth finance evaluation of 3 big airline companies in the world. The target company chosen for this analysis is Malaysia Airlines and the 2 comparable companies are Cathay Pacific and Lufthansa. This report examines each company’s financial performance and also provides recommendation for Malaysia Airlines in creating value for its shareholders. 1.2 Methodology This report adopts an extensive…

    • 10027 Words
    • 41 Pages
    Powerful Essays
  • Satisfactory Essays

    payroll accounting course, you may use the Payroll Project in one of several ways: 1. Assign only the preparation of payroll registers and posting to employees’ earnings records. 2. Assign (1) plus recording the entries in the general journal and posting to the general ledger. 3. Assign (1) and (2) plus completion of the quarterly tax reports. 4. Assign the complete project. 5. Appendix A uses the same practice set with the computer-assisted approach. If students are completing the project using…

    • 319 Words
    • 2 Pages
    Satisfactory Essays
  • Powerful Essays

    Cost Accounting Project

    • 8039 Words
    • 33 Pages

    typically a short summary of the contents of the document. Type the abstract of the document here. The abstract is typically a short summary of the contents of the document.] compaq [Type the company name] [Pick the date] Contents Concept of Cost Accounting……………………………………………………………………03 Introduction……………………………………………………………………………………..03 Traditional costing v/s activity based costing…………………………………………………..04 Need for an Activity Based Costing……………………………………………………………06 Stages in Activity Based Costing………………………………………………………………

    • 8039 Words
    • 33 Pages
    Powerful Essays
  • Powerful Essays

    Nifty Calculation

    • 2865 Words
    • 12 Pages

    INTRODUCTION Stock market is a market where the trading of company stock, both listed securities and unlisted takes place. It is different from stock exchange because it includes all the national stock exchanges of the country. Stock Exchanges are an organized marketplace, either corporation or mutual organization, where members of the organization gather to trade company stocks or other securities. The members may act either as agents for their customers, or as principals for their own accounts…

    • 2865 Words
    • 12 Pages
    Powerful Essays
  • Satisfactory Essays

    Methods in Accounting and Finance ACC4003 The Project Dr. Tambudzai Mangezi (Tambu) Tambudzai.mangezi@northampton.ac.uk What is required? • A 6,000 word document on an industry of your choice • You will be expected to choose an industry that has at least 3 companies quoted on the UK stock exchange • Examples of “good” projects are available on NILE • You will not be able to chose companies from the Airline and Financial Services Industries • You do not need to register your project as you will…

    • 575 Words
    • 3 Pages
    Satisfactory Essays
  • Powerful Essays

    198 Accounting Standard (AS) 14 (issued 1994) Accounting for Amalgamations Contents INTRODUCTION Definitions EXPLANATION Types of Amalgamations Methods of Accounting for Amalgamations The Pooling of Interests Method The Purchase Method Consideration Treatment of Reserves on Amalgamation Treatment of Goodwill Arising on Amalgamation Balance of Profit and Loss Account Treatment of Reserves Specified in A Scheme of Amalgamation Disclosure Amalgamation after the Balance Sheet Date ACCOUNTING STANDARD…

    • 4998 Words
    • 20 Pages
    Powerful Essays
  • Satisfactory Essays

    Npv Calculation

    • 356 Words
    • 2 Pages

    Using this online NPV Calculation Tool http://finance.thinkanddone.com/online-n… we get the following NPV at 15% Net Cash Flows CF0 = -3000000 CF1 = 1100000 CF2 = 1450000 CF3 = 1300000 CF4 = 950000 Discounted Net Cash Flows DCF1 = 1100000/(1+0.15)^1 = 1100000/1.15 = 956521.74 DCF2 = 1450000/(1+0.15)^2 = 1450000/1.3225 = 1096408.32 DCF3 = 1300000/(1+0.15)^3 = 1300000/1.52087 = 854771.1 DCF4 = 950000/(1+0.15)^4 = 950000/1.74901 = 543165.58 NPV Calculation NPV = 956521.74…

    • 356 Words
    • 2 Pages
    Satisfactory Essays
  • Good Essays

    Gas calculations

    • 442 Words
    • 2 Pages

    Date and Observations: I'll send you the picture by text message: (561-542-5608) Calculations: 1. Write the balanced equation for the reaction conducted in this lab, including appropriate phase symbols.
Mg(s) + 2HCl(aq) --> H2(g) + MgCl2(aq) 2. Determine the partial pressure of the hydrogen gas collected in the gas collection tube. 
The partial pressure of the hydrogen gas is 1.07 atm 3. Calculate the moles of hydrogen gas collected.
pv=mrt ; n= .0013mol of hydrogen gas 4. If magnesium was…

    • 442 Words
    • 2 Pages
    Good Essays