Question

Swindler Ltd has completed a feasibility study costing $16769 to determine if there is any benefit in purchasing a new asset. The machine will cost $318900 and an additional $14152 will need to spent...

Swindler Ltd has completed a feasibility study costing $16769 to determine if there is any benefit in purchasing a new asset. The machine will cost $318900 and an additional $14152 will need to spent to have the machine in operational state. Before the machine can be used staff must be trained at a further cost of $9602.

The project is expected to last for 5 years and the Taxation Office has confirmed this. At the end of the project the machine will be fully depreciated.

Initial advertising costs are expected to $20571 and additional stock of $68525 will be needed. Wages will change from $85000 to $39495 and Fixed Costs will remain at $59609.

The new machine is expected to produce sales of $1125787 in the first year and will grow by 10% each year of the project. Material costs will be 24% of sales in each year.

You are required to calculate the net cash flow (round to the nearest dollar and DO NOT include $ sign) that would appear in Year 1 of a Capital Budget.  

Assume the Australian Company tax Rate applies.

0 0
Add a comment Improve this question Transcribed image text
Answer #1
NET CASH FLOW In YEAR 1
Cash Flows:
Sales Revenue from new machine 1125787
Material Cost (24%) -270189 (1125787*24%)
Initial advertising cost -20571
Training cost -9602
Increase in wages -45505 (85000-39495)
Increase in fixed costs 0
Depreciation expense -66610 (318900+14152)/5
SUM 713310
Before tax incremental profit 713310
Tax expense(30%) 213993 (713310*30%)
Operating profit after tax 499317 (713310-213993)
Add Depreciation (no tax expense) 66610
Net Cash Flow in Year 1 565927 (499317+66610)
NOTE:
Initial investment in machine 333052 (318900+14152)
Useful Life in years 5
Annual depreciation rate =(100/5)% 20%
Annual depreciation 66610 (333052*20%
Feasibility study cost is sunk cost and not a relevant cost
Additional stock is part of initial investment in working capital in year 0
Add a comment
Know the answer?
Add Answer to:
Swindler Ltd has completed a feasibility study costing $16769 to determine if there is any benefit in purchasing a new asset. The machine will cost $318900 and an additional $14152 will need to spent...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • ABC already spent $85,000 on a feasibility study for a machine that will produce a new...

    ABC already spent $85,000 on a feasibility study for a machine that will produce a new product. The machine will cost $2,575,000. Required modifications will cost $375,000. ABC will need to invest $75,000 for additional inventory. The machine has an IRS approved useful life of 7 years; it is presumed to have no salvage value. It will only be operated for 3 years, after which it will be sold for $600,000. What is the total investment amount required for the...

  • Hillsong Inc. manufactures snowsuits. Hillsong is considering purchasing a new sewing machine at a cost of...

    Hillsong Inc. manufactures snowsuits. Hillsong is considering purchasing a new sewing machine at a cost of $2.45 million. Its existing machine was purchased five years ago at a price of $1.8 million; six months ago, Hillsong spent $55,000 to keep it operational. The existing sewing machine can be sold today for $240,352. The new sewing machine would require a one-time, $85,000 training cost. Operating costs would decrease by the following amounts for years 1 to 7: Year 1 $390,600 2...

  • Anchor Ltd paid $15,000 last quarter for a feasibility study regarding the demand for motor-boat replacement...

    Anchor Ltd paid $15,000 last quarter for a feasibility study regarding the demand for motor-boat replacement parts which would require the purchase of a new metal-shaping machine. Today, they wish to conduct an analysis of the proposed project. The machine costs $250,000 and will operate for five years and tax rules allow the machine to be depreciated to zero over a five-year life. The machine is expected to produce sales of $135,000 annually for the five years. Anchor has already...

  • Anchor Ltd paid $15,000 last quarter for a feasibility study regarding the demand for motor-boat replacement...

    Anchor Ltd paid $15,000 last quarter for a feasibility study regarding the demand for motor-boat replacement parts which would require the purchase of a new metal-shaping machine. Today, they wish to conduct an analysis of the proposed project. The machine costs $250,000 and will operate for five years and tax rules allow the machine to be depreciated to zero over a five-year life. The machine is expected to produce sales of $135,000 annually for the five years. Anchor has already...

  • Fruit-To-Go (FTG) processes fruit for shipping overseas. FTG commissioned a study to look into the feasibility...

    Fruit-To-Go (FTG) processes fruit for shipping overseas. FTG commissioned a study to look into the feasibility of changing the packaging of the fruit from cans to sealed bags. The Consultant charged $54,000 for the report. The report concluded that the new packaging will increase sales and reduce some operating costs. The new packaging machinery will cost $1,100,000. The new machine is expected to last 5 years. The Taxation Office advise the life of the machine, for tax purposes, is 4...

  • Billingham Packaging is considering expanding its production capacity by purchasing a new machine, the XC-750. The...

    Billingham Packaging is considering expanding its production capacity by purchasing a new machine, the XC-750. The cost of the XC-750 is $2.69 million. Unfortunately, installing this machine will take several months and will partially disrupt production. The firm has just completed a $46,000 feasibility study to analyze the decision to buy the XC-750, resulting in the following estimates: • Marketing: Once the XC-750 is operational next year, the extra capacity is expected to generate $10.00 million per year in additional...

  • Hillsong Inc. manufactures snowsuits. Hillsong is considering purchasing a new sewing machine at a cost of...

    Hillsong Inc. manufactures snowsuits. Hillsong is considering purchasing a new sewing machine at a cost of $2.45 million. Its existing machine was purchased five years ago at a price of $1.8 million; six months ago, Hillsong spent $55,000 to keep it operational. The existing sewing machine can be sold today for $246,028. The new sewing machine would require a one-time, $85,000 training cost. Operating costs would decrease by the following amounts for years 1 to 7: Year 1 $389,000 2...

  • Sheridan Inc. manufactures snowsuits. Sheridan is considering purchasing a new sewing machine at a cost of...

    Sheridan Inc. manufactures snowsuits. Sheridan is considering purchasing a new sewing machine at a cost of $2.45 million. Its existing machine was purchased five years ago at a price of $1.8 million; six months ago, Sheridan spent $55,000 to keep it operational. The existing sewing machine can be sold today for $241,846. The new sewing machine would require a one-time, $85,000 training cost. Operating costs would decrease by the following amounts for years 1 to 7: Year 1 $390,600 2...

  • Riverbed Inc. manufactures snowsuits. Riverbed is considering purchasing a new sewing machine at a cost of...

    Riverbed Inc. manufactures snowsuits. Riverbed is considering purchasing a new sewing machine at a cost of $2.45 million. Its existing machine was purchased five years ago at a price of $1.8 million; six months ago, Riverbed spent $55,000 to keep it operational. The existing sewing machine can be sold today for $242,828. The new sewing machine would require a one-time, $85,000 training cost. Operating costs would decrease by the following amounts for years 1 to 7: Year 1 $389,400 2...

  • Hillsong Inc. manufactures snowsuits. Hillsong is considering purchasing a new sewing machine at a cost of...

    Hillsong Inc. manufactures snowsuits. Hillsong is considering purchasing a new sewing machine at a cost of $2.45 million. Its existing machine was purchased five years ago at a price of $1.8 million; six months ago, Hillsong spent $55,000 to keep it operational. The existing sewing machine can be sold today for $240,164. The new sewing machine would require a one-time, $85,000 training cost. Operating costs would decrease by the following amounts for years 1 to 7: Year 1 $390,800 2...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT