Course project B - Annual cash flows over the life of...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
Annual cash flows over the life of equipment Year 0 1 2 3 4 5 Wages 72,000 72,000 72,000 72,000 72,000 Other benefits (18%) 12,960 12,960 12,960 12,960 12,960 Health benefits 7,500 7,500 7,500 7,500 7,500 Raw material 275,000 275,000 275,000 275,000 275,000 Other variable cost 55,000 55,000 55,000 55,000 55,000 Depreciation 32,000 32,000 32,000 32,000 32,000 Disposal value (40,000) 454,460 454,460 454,460 454,460 414,460 Less: cost of purchasing can 495,000 495,000 495,000 495,000 495,000 Cost Savings of producing cans 40,540 40,540 40,540 40,540 80,540 Tax on savings (35%) 14,189 14,189 14,189 14,189 28,189 After tax savings 26,351 26,351 26,351 26,351 52,351 Add: Depreciation 32,000 32,000 32,000 32,000 32,000 Cash flows 58,351.00 58,351.00 58,351.00 58,351.00 84,351.00 Equipment cost (200,000) Training cost (15,000) Annual incremental cash flows (215,000) 58,351 58,351 58,351 58,351 84,351 Payback Period Year Cash flow Cumulative Balance Period (months) Initial outflow 0 (215,000)
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 01/11/2012 for the course ACCOUNTING 505 taught by Professor Layvand during the Spring '08 term at Keller Graduate School of Management.

Ask a homework question - tutors are online