Based on the attached excel sheet? Do you recommend the acceptance of this proposal? Why or why not? Prepare a two-page minimum, double-spaced Word paper elaborating on and supporting you
Based on the attached excel sheet
Do you recommend the acceptance of this proposal? Why or why not?
Prepare a two-page minimum, double-spaced Word paper elaborating on and supporting your answer. Be sure to follow APA formatting, as applicable.
ELON MOTORS
| ACCT434/436 | ||||||||
| Course Project | ||||||||
| Elon Motors | ||||||||
| Project Template | ||||||||
| Elon Motors | ||||||||
| Data: | ||||||||
| Cost of new equipment | $1,570,000 | |||||||
| Expected life of equipment in years | 12 | |||||||
| Salvage Value | $70,000 | |||||||
| Life Production | 36,000 | |||||||
| Annual production or purchase needs | 300 | |||||||
| Number of workers needed | 3 | |||||||
| Annual hours to be worked per employee | 2,080 | |||||||
| Earnings per hour for employees | $25.00 | |||||||
| Health Benefits – % of Wages | 20% | |||||||
| Cost of Direct Materials | $125.00 | |||||||
| Variable Manufacturing Overhead Costs | $25.00 | |||||||
| Unit Cost to Purchase Batteries | $325.00 | |||||||
| Required rate of return | 10% | |||||||
| Tax rate | 30% | |||||||
| Make | Purchase | |||||||
| Cost to Produce | ||||||||
| Annual cost of direct material: | ||||||||
| Need – Cost direct material for of 2,500 Batteries | $375,000 | |||||||
| Annual cost of direct labor for new employees: | ||||||||
| Wages | 156,000 | |||||||
| Health benefits | 31,200 | |||||||
| Total wages and benefits | 187,200 | |||||||
| Other variable production costs | 75,000 | |||||||
| 125,000 | ||||||||
| Total annual production costs | $762,200 | |||||||
| Annual cost to purchase cans | Annual Cost to Purchase Batteries | $975,000 | ||||||
| Part 1 Cash Flows Over the Life of the Project | ||||||||
| Before Tax | Tax | After Tax | ||||||
| Item | Amount | Effect | Amount | |||||
| Annual cash savings | $337,800 | 30% | $101,340 | |||||
| Tax savings due to depreciation | 125,000 | 30% | $37,500 | |||||
| Total after-tax annual cash flow | $138,840 | |||||||
| Part 2 Payback Period | years | |||||||
| Cost of new equipment | 1,570,000 | |||||||
| divide: annual cashflow | 236,460 | 6.64 | ||||||
| Part 3 Accounting Rate of Return | ||||||||
| Accounting income as result of decreased costs | ||||||||
| Annual cash savings | $236,460 | |||||||
| Less depreciation | 125,000 | |||||||
| Before tax income | 111,460 | |||||||
| Tax at Current Rate | 33,438 | |||||||
| After tax income | $78,022 | |||||||
| Accounting Rate of Return | 4.97% | |||||||
| Part 4 Net Present Value | ||||||||
| Before Tax | After Tax | PV | Present | |||||
| Item | Year | Amount | Tax % | Amount | Factor | Value | ||
| Cost of machine | 0 | $1,570,000 | 1.000 | $1,570,000 | ||||
| Annual cash savings | 1-10 | $281,500 | 30% | 84,450 | 5.678 | 1,342,640 | ||
| Tax savings due to depreciation | 1-10 | $104,167 | 83% | 31,250 | 5.678 | 212,928 | ||
| Disposal value | 10 | $58,333 | 83% | 17,500 | 0.2655 | 13,010 | ||
| Net Present Value | $3,138,578 | |||||||
| Part 5 Internal Rate of Return and Modified Internal Rate of Return | ||||||||
| After Tax | ||||||||
| Item | Year | Amount | ||||||
| Cost of machine | 0 | $ 1,570,000 | ||||||
| Year 1 inflow | 1 | $ 236,460 | ||||||
| Year 2 inflow | 2 | $ 236,460 | ||||||
| Year 3 inflow | 3 | $ 236,460 | ||||||
| Year 4 inflow | 4 | $ 236,460 | ||||||
| Year 5 inflow | 5 | $ 236,460 | ||||||
| Year 6 7nflow | 6 | $ 236,460 | ||||||
| Year 7 inflow | 7 | $ 236,460 | ||||||
| Year 8 inflow | 8 | $ 236,460 | ||||||
| Year 9 inflow | 9 | $ 236,460 | ||||||
| Year 10 inflow | 10 | $ 236,460 | ||||||
| Internal Rate of Return | ||||||||
| Modified Internal Rate of Return | 10.36% | |||||||
| Net Present Value | $3,138,578 |
Collepals.com Plagiarism Free Papers
Are you looking for custom essay writing service or even dissertation writing services? Just request for our write my paper service, and we'll match you with the best essay writer in your subject! With an exceptional team of professional academic experts in a wide range of subjects, we can guarantee you an unrivaled quality of custom-written papers.
Get ZERO PLAGIARISM, HUMAN WRITTEN ESSAYS
Why Hire Collepals.com writers to do your paper?
Quality- We are experienced and have access to ample research materials.
We write plagiarism Free Content
Confidential- We never share or sell your personal information to third parties.
Support-Chat with us today! We are always waiting to answer all your questions.
