Solution
David answered on
Dec 26 2021
ACC00716 Finance
Table of Contents
Answer 1 ......................................................................................................................................... 3
Answer 2: Company analysis.......................................................................................................... 8
Answer 3: Short-term financing.................................................................................................... 10
Answer 1
The device part project
Facts of the cases study
Cost of the capital in the particular case study – 14%
Applicable tax rate – 30 %
Initech company is wishing to enter into a project where there is a investment proposal to invest
into a plan amounted to $ 800,000
Applicable depreciation rate over the machinery is 10 % with residual value of $ 200,000.
Calculation of terminal depreciation
Description Amount
Purchase value of asset $ 800,000
Depreciation amount = $ 800,000 * 10 % = 80,000
Accumulated depreciation for 5 years = $ 80,000 * 5 = $ 400,000
Resale value = $ 200,000
Terminal depreciation = $ 800,000 – 400,000 – 200,000
= $ 200,000
Cash inflows Year 1 Year 2 Year 3 Year 4 Year 5 Total
Sales Turnover 4,000,000 4400000 4840000 4114000 3496900
(-) Variable cost 2000000 2200000 2420000 2057000 1748450
(=) Contribution 2,000,000 2,200,000 2,420,000 2,057,000 1,748,450
(-) other fixed cost 1,500,000 1530000 1560600 1591812 1623648
(-) depreciation 80,000 80,000 80,000 80,000 80,000
Profit before tax 420,000 590,000 779,400 385,188 44,802
(-) taxation 30 % 126000 177000 233820 115556.4 13440.53
Profit after tax 294,000 413,000 545,580 269,632 31,361
(+) depreciation 80,000 80,000 80,000 80,000 80,000
(=)profit after tax before
depreciation
374,000 493,000 625,580 349,632 111,361
(+) Tax benefits on terminal
depreciation
60,000
(=) Net cash inflows 374,000 493,000 625,580 349,632 171,361
Present value @ 14 % 0.877193 0.769468 0.674972 0.59208 0.519369
Present value of cash
inflows
328070.2 379347.5 422248.7 207010 88999.65 1425676
Net present value = Present value of cash inflow – present value of cash outflow
= $ 1425676 - 532000.7
= $ 893675.3
In the above approach the $ 75,000 incu
ed over the fees of surveyor will be the amount that has
een incu
ed before the process of taking decision and will be refe
ed as sunk for the present
Cash Outflows Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Total
Working capital
equirement (10 % of
turnover)
400,000 440,000 484,000 411,400 349,690
Increase in Working capital 40,000 44,000 -72,600 -349,690
Initial outflow 800,000 -200,000
Total cash outflows 800000 0 40000 44000 -72600 -549690
Present value @ 14 % 1 0.877193 0.769468 0.674972 0.59208 0.519369
Present value of cash
outflows
800000 0 30778.7 29698.75 -42985 -285492 532000.7
context. This cost will be i
elevant and will not be taken into the present consideration (Juhász,
2011).
The initial investment made of $ 800,000 will be recovered is less than 3 years. Apart from the
above profits company as per the present case study is earning a net income of $150,000 after the
payment of taxation apart from this investment. It is recommended to the management of the
Initech to accept this proposal while getting invested in it. Apart from the $150,000 which is
attained by the company over the period of time from the part project alternatively company non...