| | | ACCT434/436 |
| | | Course Project |
| | | Elon Motors |
| | | Project Template |
| | | | Elon Motors |
| Data: |
| | | Cost of new equipment |
| | | Expected life of equipment in years |
| | | Salvage Value |
| | | Life Production |
| | | Annual production or purchase needs |
| | | Number of workers needed |
| | | Annual hours to be worked per employee |
| | | Earnings per hour for employees |
| | | Health Benefits - % of Wages |
| | | Cost of Direct Materials |
| | | Variable Manufacturing Overhead Costs |
| | | Unit Cost to Purchase Batteries |
| | | Required rate of return |
| | | Tax rate |
| | | | Make | Purchase |
| Cost to Produce |
| | Annual cost of direct material: |
| | | Need - Cost direct material for of 2,500 Batteries |
| | Annual cost of direct labor for new employees: |
| | | Wages |
| | | Health benefits |
| | | Total wages and benefits |
| | Other variable production costs |
| | Total annual production costs |
| | Annual cost to purchase cans | Annual Cost to Purchase Batteries |
| Part 1 Cash Flows Over the Life of the Project |
| | | | Before Tax | Tax | After Tax |
| | | Item | Amount | Effect | Amount |
| | | Annual cash savings |
| | | Tax savings due to depreciation |
| | | Total after-tax annual cash flow |
| Part 2 Payback Period | | | | years |
| Part 3 Accounting Rate of Return |
| | Accounting income as result of decreased costs |
| | | Annual cash savings |
| | | Less depreciation |
| | | Before tax income |
| | | Tax at Current Rate |
| | | After tax income |
| | | Accounting Rate of Return |
| Part 4 Net Present Value |
| | | | | Before Tax | | After Tax | PV | Present |
| | | Item | Year | Amount | Tax % | Amount | Factor | Value |
| | | Cost of machine | 0 |
| | | Annual cash savings | 1-10 |
| | | Tax savings due to depreciation | 1-10 |
| | | Disposal value | 10 |
| | | Net Present Value |
| Part 5 Internal Rate of Return and Modified Internal Rate of Return |
| | | | | | After Tax |
| | | | Item | Year | Amount |
| | | | Cost of machine | 0 |
| | | | Year 1 inflow | 1 |
| | | | Year 2 inflow | 2 |
| | | | Year 3 inflow | 3 |
| | | | Year 4 inflow | 4 |
| | | | Year 5 inflow | 5 |
| | | | Year 6 7nflow | 6 |
| | | | Year 7 inflow | 7 |
| | | | Year 8 inflow | 8 |
| | | | Year 9 inflow | 9 |
| | | | Year 10 inflow | 10 |
| | | | Internal Rate of Return |
| | | | Modified Internal Rate of Return |
| | | | Net Present Value |