Quitongo plc is considering a major investment programme which will involve the creation of a chain...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Quitongo plc is considering a major investment programme which will involve the creation of a chain of retail outlets throughout the United Kingdom. The following schedule of expected cash flows has been prepared for analysis. Time Land and Buildings Fittings and Equipment Gross Revenue Direct Costs Marketing Office Overheads 0 £'000 3,250 750 1 £'000 1,000 800 170 100 2 £'000 1,750 1,100 250 100 3 £'000 2,500 1,500 200 100 Additional information: (a) 40% of office overhead is an allocation of head office operating costs. (b) The cost of land and buildings includes £120,000 which has already been spent on surveyors' and other advisers' fees. (c) Quitongo plc expects to sell the chain at the end of year 4 for £4,500,000 after tax. (d) Cost of capital is 7% £'000 Quitongo plc has an accounting year end of 31 December, expenditure on the investment programme will take place in January. Required 3,200 1,600 200 100 Quitongo plc is paying tax at 30% and is expected to do so for the foreseeable future. Tax is payable one year after profits are earned. Capital allowances are available on fittings and equipment (only) at 25% on a reducing balance basis. Resale proceeds of £200,000 for fittings and equipment have been included in the total figure of £4,500,000 given above. Using the proforma given calculate the cash flows needed for the NPV of the project. You will be provided with additional information on working capital in the next section, and then you will be able to calculate the NPV. Quitongo plc is considering a major investment programme which will involve the creation of a chain of retail outlets throughout the United Kingdom. The following schedule of expected cash flows has been prepared for analysis. Time Land and Buildings Fittings and Equipment Gross Revenue Direct Costs Marketing Office Overheads 0 £'000 3,250 750 1 £'000 1,000 800 170 100 2 £'000 1,750 1,100 250 100 3 £'000 2,500 1,500 200 100 Additional information: (a) 40% of office overhead is an allocation of head office operating costs. (b) The cost of land and buildings includes £120,000 which has already been spent on surveyors' and other advisers' fees. (c) Quitongo plc expects to sell the chain at the end of year 4 for £4,500,000 after tax. (d) Cost of capital is 7% £'000 Quitongo plc has an accounting year end of 31 December, expenditure on the investment programme will take place in January. Required 3,200 1,600 200 100 Quitongo plc is paying tax at 30% and is expected to do so for the foreseeable future. Tax is payable one year after profits are earned. Capital allowances are available on fittings and equipment (only) at 25% on a reducing balance basis. Resale proceeds of £200,000 for fittings and equipment have been included in the total figure of £4,500,000 given above. Using the proforma given calculate the cash flows needed for the NPV of the project. You will be provided with additional information on working capital in the next section, and then you will be able to calculate the NPV. Quitongo plc is considering a major investment programme which will involve the creation of a chain of retail outlets throughout the United Kingdom. The following schedule of expected cash flows has been prepared for analysis. Time Land and Buildings Fittings and Equipment Gross Revenue Direct Costs Marketing Office Overheads 0 £'000 3,250 750 1 £'000 1,000 800 170 100 2 £'000 1,750 1,100 250 100 3 £'000 2,500 1,500 200 100 Additional information: (a) 40% of office overhead is an allocation of head office operating costs. (b) The cost of land and buildings includes £120,000 which has already been spent on surveyors' and other advisers' fees. (c) Quitongo plc expects to sell the chain at the end of year 4 for £4,500,000 after tax. (d) Cost of capital is 7% £'000 Quitongo plc has an accounting year end of 31 December, expenditure on the investment programme will take place in January. Required 3,200 1,600 200 100 Quitongo plc is paying tax at 30% and is expected to do so for the foreseeable future. Tax is payable one year after profits are earned. Capital allowances are available on fittings and equipment (only) at 25% on a reducing balance basis. Resale proceeds of £200,000 for fittings and equipment have been included in the total figure of £4,500,000 given above. Using the proforma given calculate the cash flows needed for the NPV of the project. You will be provided with additional information on working capital in the next section, and then you will be able to calculate the NPV. Quitongo plc is considering a major investment programme which will involve the creation of a chain of retail outlets throughout the United Kingdom. The following schedule of expected cash flows has been prepared for analysis. Time Land and Buildings Fittings and Equipment Gross Revenue Direct Costs Marketing Office Overheads 0 £'000 3,250 750 1 £'000 1,000 800 170 100 2 £'000 1,750 1,100 250 100 3 £'000 2,500 1,500 200 100 Additional information: (a) 40% of office overhead is an allocation of head office operating costs. (b) The cost of land and buildings includes £120,000 which has already been spent on surveyors' and other advisers' fees. (c) Quitongo plc expects to sell the chain at the end of year 4 for £4,500,000 after tax. (d) Cost of capital is 7% £'000 Quitongo plc has an accounting year end of 31 December, expenditure on the investment programme will take place in January. Required 3,200 1,600 200 100 Quitongo plc is paying tax at 30% and is expected to do so for the foreseeable future. Tax is payable one year after profits are earned. Capital allowances are available on fittings and equipment (only) at 25% on a reducing balance basis. Resale proceeds of £200,000 for fittings and equipment have been included in the total figure of £4,500,000 given above. Using the proforma given calculate the cash flows needed for the NPV of the project. You will be provided with additional information on working capital in the next section, and then you will be able to calculate the NPV. Quitongo plc is considering a major investment programme which will involve the creation of a chain of retail outlets throughout the United Kingdom. The following schedule of expected cash flows has been prepared for analysis. Time Land and Buildings Fittings and Equipment Gross Revenue Direct Costs Marketing Office Overheads 0 £'000 3,250 750 1 £'000 1,000 800 170 100 2 £'000 1,750 1,100 250 100 3 £'000 2,500 1,500 200 100 Additional information: (a) 40% of office overhead is an allocation of head office operating costs. (b) The cost of land and buildings includes £120,000 which has already been spent on surveyors' and other advisers' fees. (c) Quitongo plc expects to sell the chain at the end of year 4 for £4,500,000 after tax. (d) Cost of capital is 7% £'000 Quitongo plc has an accounting year end of 31 December, expenditure on the investment programme will take place in January. Required 3,200 1,600 200 100 Quitongo plc is paying tax at 30% and is expected to do so for the foreseeable future. Tax is payable one year after profits are earned. Capital allowances are available on fittings and equipment (only) at 25% on a reducing balance basis. Resale proceeds of £200,000 for fittings and equipment have been included in the total figure of £4,500,000 given above. Using the proforma given calculate the cash flows needed for the NPV of the project. You will be provided with additional information on working capital in the next section, and then you will be able to calculate the NPV. Quitongo plc is considering a major investment programme which will involve the creation of a chain of retail outlets throughout the United Kingdom. The following schedule of expected cash flows has been prepared for analysis. Time Land and Buildings Fittings and Equipment Gross Revenue Direct Costs Marketing Office Overheads 0 £'000 3,250 750 1 £'000 1,000 800 170 100 2 £'000 1,750 1,100 250 100 3 £'000 2,500 1,500 200 100 Additional information: (a) 40% of office overhead is an allocation of head office operating costs. (b) The cost of land and buildings includes £120,000 which has already been spent on surveyors' and other advisers' fees. (c) Quitongo plc expects to sell the chain at the end of year 4 for £4,500,000 after tax. (d) Cost of capital is 7% £'000 Quitongo plc has an accounting year end of 31 December, expenditure on the investment programme will take place in January. Required 3,200 1,600 200 100 Quitongo plc is paying tax at 30% and is expected to do so for the foreseeable future. Tax is payable one year after profits are earned. Capital allowances are available on fittings and equipment (only) at 25% on a reducing balance basis. Resale proceeds of £200,000 for fittings and equipment have been included in the total figure of £4,500,000 given above. Using the proforma given calculate the cash flows needed for the NPV of the project. You will be provided with additional information on working capital in the next section, and then you will be able to calculate the NPV.
Expert Answer:
Answer rating: 100% (QA)
The cash flows needed for the NPV of the project are as follows Year ... View the full answer
Related Book For
Advanced Financial Accounting
ISBN: 978-0078025624
10th edition
Authors: Theodore E. Christensen, David M. Cottrell, Richard E. Baker
Posted Date:
Students also viewed these accounting questions
-
From the following details calculate the number of equity shares of Rs. 10 each to be issued in order to redeem the preference shares. 12% Redeemable preference shares of Rs. 10 each = Rs. 150,000...
-
Ayayai Corporation has been authorized to issue 20,000 shares of $100 par value, 10%, preferred stock and 888,000 shares of no-par common stock. The corporation assigned a $2.40 stated value to the...
-
Prepare journal entries for March 2014 to record the following transactions for a retail store. Assume a perpetual inventory system. Mar. 2 Purchased merchandise from Blanton Company under the...
-
Specific identification: (a) must be used under IFRS if the inventory items are not interchangeable. (b) cannot be used under IFRS. (c) cannot be used under GAAP. (d) must be used under IFRS if it...
-
(27b1/3c3/4 / 8b-2/3c1/2)4/3 Simplify. Assume b and c are positive.
-
A cable passes around three 2-in.-radius pulleys and supports two blocks as shown. Pulleys C and E are locked to prevent rotation, and the coefficients of friction between the cable and the pulleys...
-
With reference to Example 4. (a) verify the calculation of the tolerance bound \(L\); (b) if the confidence is decreased to \(90 \%\), calculate the new tolerance bound (use \(K=2.010)\) (c) check...
-
John Ranton, president and founder of Running Mate, could hardly contain his excitement over the operating results for his company's second year of operations. Running Mate is an online retailer of a...
-
Your team was just hired as strategic marketing consultants for a small company that specializes in website translation. The company, which is two years old, translates and localizes websites for...
-
You have been assigned to analyze the year-end inventory of Dynomil Company. This company sells three items of inventory and tracks of the average purchase cost and average selling price each month....
-
The City of West Hills issued $5,000,000 of 15 percent coupon, 20 year, annual payment, tax-exempt municipal bonds 15 years ago. The bonds had 5 years of call protection, but now West Hills can call...
-
The system shown consists of 3 cables. For example; cable C12 joins points 1 and 2. The coordinates of point 1 are (6.4, 0, 0) m, those of point 2 are (0, 9.5, -6.1) m, and those of point 3 are (0,...
-
A light - rail commuter train has a top speed of 8 3 . 2 km / h . In emergencies the train can decelerate rapidly, coming to rest in 1 1 . 7 7 s . What is the magnitude of its emergency break...
-
While entering a freeway, a car accelerates from an initial 1 . 6 m / s at a rate of 2 . 7 3 m / s 2 , for 1 5 . 4 s . How far does the car travel in this time in meters?
-
Freight trains can produce only relatively small accelerations and decelerations. What is the final velocity of a freight train that accelerates from rest at a rate of 0 . 0 9 0 1 m / s ^ 2 for 6 . 9...
-
In a fast-food restaurant, the manager observes that the average inter-arrival time between customers is three minutes with a standard deviation of four minutes. The service time for a customer is...
-
6. [10%] The following figure shows a decade counter. Explain where and why the glitch happens in the timing. HIGH- 20 Q: Jo J 5 CLK C C C Ko K K K
-
Kims Konstructions has assembled the following data for a proposed straw-reinforced brick maker (SRBM): SRBM Cost: $26,000 Life: 5 years Revenue (p.a.) $11,000 Operating Expenses (p.a.) $3,000...
-
The trial balance data presented in Problem P6-34 can be converted to reflect use of the cost method by inserting the following amounts in place of those presented for Randall Corporation: Investment...
-
Give the term(s) that is (are) described in each of the following numbered statements. 1. This is the set of financial statements that presents the governmental unit's infrastructure assets and...
-
A reader of Gigantic Companys consolidated financial statements received from another source copies of the financial statements of the individual companies included in the consolidation. The person...
-
When randomly selecting a day of the week, it is certain that you will select a day containing the letter y, so P(y) = 1. For Exercises 510, decide whether the statement makes sense (or is clearly...
-
Use subjective judgment to estimate the probability that the next time you ride an elevator, it gets stuck between floors.
-
Because it is impossible for Thanksgiving to fall on Tuesday, the probability of Thanksgiving falling on Tuesday is 0. For Exercises 510, decide whether the statement makes sense (or is clearly true)...
Study smarter with the SolutionInn App