Assignment #1 – 10 marks Question 1 – 5 marks South Pack is considering investing in a packaging machine that costs $99,000 to purchase. There will be an additional $9,500 in non-capital (one time)...

1 answer below »

View more »
Answered 3 days AfterOct 22, 2021

Answer To: Assignment #1 – 10 marks Question 1 – 5 marks South Pack is considering investing in a packaging...

Nitish Lath answered on Oct 26 2021
134 Votes
Solution 1
Calculation of initial cost of investment
    Particulars
    Amount ($)
    Cost of purchase
    99,000
    Installation
cost
    9,500
    Total cost
    108,500
Calculation of net income
    Year
    1
    2
    3
    4
    5
    6
    7
    Units produced
    34000
    34000
    34000
    34000
    34000
    34000
    34000
    Selling price @$2.10
    71400
    71400
    71400
    71400
    71400
    71400
    71400
    Variable cost @$0.45
    15300
    15300
    15300
    15300
    15300
    15300
    15300
     
     
     
     
     
     
     
     
    Gross Profit
    56100
    56100
    56100
    56100
    56100
    56100
    56100
    Less: Fixed costs
    25000
    25000
    25000
    25000
    25000
    25000
    25000
    Less: Depreciation
    27125
    20344
    15258
    11443
    24264
    21059
    21860
    Net income before taxation
    3975
    10756
    15842
    19657
    6836
    10041
    9240
    Less tax @37%
    1471
    3980
    5862
    7273
    2529
    3715
    3419
    Net income
    2504
    6776
    9981
    12384
    4307
    6326
    5821
Calculation of depreciation
    Year
    1
    2
    3
    4
    5
    6
    7
    Cost
    108500
    94938
    71203
    53402
    40052
    30039
    22529
    CCA @25%
    13563
    23734
    17801
    13351
    10013
    7510
    5632
    Written down value
    94938
    71203
    53402
    40052
    30039
    22529
    16897
Calculation of terminal value
    Salvage...
SOLUTION.PDF

Answer To This Question Is Available To Download

Related Questions & Answers

More Questions »

Submit New Assignment

Copy and Paste Your Assignment Here
April
January
February
March
April
May
June
July
August
September
October
November
December
2025
2025
2026
2027
SunMonTueWedThuFriSat
30
31
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
1
2
3
00:00
00:30
01:00
01:30
02:00
02:30
03:00
03:30
04:00
04:30
05:00
05:30
06:00
06:30
07:00
07:30
08:00
08:30
09:00
09:30
10:00
10:30
11:00
11:30
12:00
12:30
13:00
13:30
14:00
14:30
15:00
15:30
16:00
16:30
17:00
17:30
18:00
18:30
19:00
19:30
20:00
20:30
21:00
21:30
22:00
22:30
23:00
23:30