Your team of three works in the Finance division of the Hexa Manufacturing Ltd. The company...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Your team of three works in the Finance division of the Hexa Manufacturing Ltd. The company is deciding on an investment in a new moulding machine for a new product line. Your team has been asked to make a recommendation as to whether the company should proceed with the project based on the following information: A. Balance sheet and notes ASSETS Cash Accounts Receivable Inventory Property, plant & equipment Total Assets Hexa Manufacturing Ltd Balance Sheet as at 30 June 2023 78 280 774 1,448 2.580 LIABILITIES Accounts payable Bank loan Mortgage Loan Corporate bonds Total liabilities SHAREHOLDERS' EQUITY Ordinary shares Preference Shares Notes 3 4 1 2 5 Retained earnings Total shareholders' equity Total liabilities and shareholders' equity 155 171 206 500 1,032 620 387 541 1548 2.580 Notes: 1. The interest rate on the bank loan is 7.5% p.a. 2. The interest rate on the mortgage loan is 6.2 % p.a. 3. The corporate bonds will mature in 3 years and have a credit rating of AA+. They make semi- annual coupon payments at a coupon rate of 5% p.a. 4. The ordinary shares are recorded on the Balance Sheet at their book value of $1 per share. They have a beta of 0.9. They have just paid a dividend of $0.09. The dividend is expected to grow at a rate of 8% p.a. for the next 4 years, and after that, it will grow at a constant rate of 2% p.a. in perpetuity. 5. The preference shares are recorded on the Balance Sheet at par value of $1 per share. They pay a fixed dividend of $0.14 and are currently trading for $1.8. 6. The market risk premium for ordinary shares is 5.94%. 7. The corporate tax rate is 30%. The 3-year risk-free rate is 3.88%. The 10-year risk-free rate is 4.2%. B. Credit Spread Rating AAA AA+ AA AA- A+ A A- BBB+ BBB BBB- BB+ BB BB- 1 yr 128 183 194 205 216 227 238 249 260 271 282 293 CCC+ 304 CCC 315 CCC- CC C B+ B B- 139 150 161 172 326 337 348 2 yr 168 179 190 201 212 223 234 245 256 267 278 289 300 311 322 333 344 355 366 377 388 3 yr 208 219 230 241 252 263 274 285 296 307 318 329 340 351 362 373 384 395 406 417 428 4 yr 248 259 270 281 292 303 314 325 336 347 358 369 380 391 402 413 424 435 446 457 468 5 yr 288 299 310 321 332 343 354 365 376 387 398 409 420 431 442 453 464 475 486 497 508 6 yr 328 399 350 361 372 383 394 405 416 427 438 449 460 471 482 493 504 515 526 537 548 7 yr 368 379 390 401 412 423 434 445 456 467 478 489 500 511 522 533 544 555 566 577 588 8 yr 408 419 430 441 452 463 474 485 496 507 518 529 540 551 562 573 584 595 606 617 628 9 yr 448 459 470 481 492 503 514 525 536 547 558 569 580 591 602 613 624 635 646 657 668 10 yr 488 499 510 521 532 543 554 565 576 587 598 609 620 631 642 653 664 675 686 697 708 C. Project Information The equipment will cost $800, is expected to have a working life of 5 years. The company will incur an additional cost of $100 to transport the equipment and install it correctly. Straight-line depreciation to a book value of zero is employed. The equipment is expected to have a salvage value of $130 at the end of 5 years. The new equipment will increase revenue by $1,200 each year. However, it is estimated that 20% of this increased revenue results from existing customers switching to the new product. Excluding maintenance, all other costs from operating the equipment will be $270 per year. Maintenance costs will be $100 in the first year of operation. As the equipment gets older, some parts will need to be replaced and the replacement will cost an additional $30 each year from year 2 to year 5. The company has spent $500 to research and scout for eligible vendors who provide machine that meets their requirement of electricity efficiency. The equipment will require additional net working capital of $300. The net working capital will be recovered in full after the equipment is sold at the end of its working life. The equipment will be installed in a building that is owned by the company but currently is not being used. If the project does not proceed, this building could be rented out for $230 per year. After the project ends, the company needs to restore the building to its original condition, and it would cost $200. The company has sufficient capital to undertake all positive-NPV projects. If the Payback Period method is used to evaluate projects, management's policy is that the maximum acceptable payback period is 4 years, and all cash flows in Year 0 would need to be recovered within 4 years for the project to be acceptable under this method. Your team of three works in the Finance division of the Hexa Manufacturing Ltd. The company is deciding on an investment in a new moulding machine for a new product line. Your team has been asked to make a recommendation as to whether the company should proceed with the project based on the following information: A. Balance sheet and notes ASSETS Cash Accounts Receivable Inventory Property, plant & equipment Total Assets Hexa Manufacturing Ltd Balance Sheet as at 30 June 2023 78 280 774 1,448 2.580 LIABILITIES Accounts payable Bank loan Mortgage Loan Corporate bonds Total liabilities SHAREHOLDERS' EQUITY Ordinary shares Preference Shares Notes 3 4 1 2 5 Retained earnings Total shareholders' equity Total liabilities and shareholders' equity 155 171 206 500 1,032 620 387 541 1548 2.580 Notes: 1. The interest rate on the bank loan is 7.5% p.a. 2. The interest rate on the mortgage loan is 6.2 % p.a. 3. The corporate bonds will mature in 3 years and have a credit rating of AA+. They make semi- annual coupon payments at a coupon rate of 5% p.a. 4. The ordinary shares are recorded on the Balance Sheet at their book value of $1 per share. They have a beta of 0.9. They have just paid a dividend of $0.09. The dividend is expected to grow at a rate of 8% p.a. for the next 4 years, and after that, it will grow at a constant rate of 2% p.a. in perpetuity. 5. The preference shares are recorded on the Balance Sheet at par value of $1 per share. They pay a fixed dividend of $0.14 and are currently trading for $1.8. 6. The market risk premium for ordinary shares is 5.94%. 7. The corporate tax rate is 30%. The 3-year risk-free rate is 3.88%. The 10-year risk-free rate is 4.2%. B. Credit Spread Rating AAA AA+ AA AA- A+ A A- BBB+ BBB BBB- BB+ BB BB- 1 yr 128 183 194 205 216 227 238 249 260 271 282 293 CCC+ 304 CCC 315 CCC- CC C B+ B B- 139 150 161 172 326 337 348 2 yr 168 179 190 201 212 223 234 245 256 267 278 289 300 311 322 333 344 355 366 377 388 3 yr 208 219 230 241 252 263 274 285 296 307 318 329 340 351 362 373 384 395 406 417 428 4 yr 248 259 270 281 292 303 314 325 336 347 358 369 380 391 402 413 424 435 446 457 468 5 yr 288 299 310 321 332 343 354 365 376 387 398 409 420 431 442 453 464 475 486 497 508 6 yr 328 399 350 361 372 383 394 405 416 427 438 449 460 471 482 493 504 515 526 537 548 7 yr 368 379 390 401 412 423 434 445 456 467 478 489 500 511 522 533 544 555 566 577 588 8 yr 408 419 430 441 452 463 474 485 496 507 518 529 540 551 562 573 584 595 606 617 628 9 yr 448 459 470 481 492 503 514 525 536 547 558 569 580 591 602 613 624 635 646 657 668 10 yr 488 499 510 521 532 543 554 565 576 587 598 609 620 631 642 653 664 675 686 697 708 C. Project Information The equipment will cost $800, is expected to have a working life of 5 years. The company will incur an additional cost of $100 to transport the equipment and install it correctly. Straight-line depreciation to a book value of zero is employed. The equipment is expected to have a salvage value of $130 at the end of 5 years. The new equipment will increase revenue by $1,200 each year. However, it is estimated that 20% of this increased revenue results from existing customers switching to the new product. Excluding maintenance, all other costs from operating the equipment will be $270 per year. Maintenance costs will be $100 in the first year of operation. As the equipment gets older, some parts will need to be replaced and the replacement will cost an additional $30 each year from year 2 to year 5. The company has spent $500 to research and scout for eligible vendors who provide machine that meets their requirement of electricity efficiency. The equipment will require additional net working capital of $300. The net working capital will be recovered in full after the equipment is sold at the end of its working life. The equipment will be installed in a building that is owned by the company but currently is not being used. If the project does not proceed, this building could be rented out for $230 per year. After the project ends, the company needs to restore the building to its original condition, and it would cost $200. The company has sufficient capital to undertake all positive-NPV projects. If the Payback Period method is used to evaluate projects, management's policy is that the maximum acceptable payback period is 4 years, and all cash flows in Year 0 would need to be recovered within 4 years for the project to be acceptable under this method.
Expert Answer:
Answer rating: 100% (QA)
It looks like youve provided the balance sheet and notes along with project informatio... View the full answer
Related Book For
Management Accounting
ISBN: 9781760421144
7th Edition
Authors: Kim Langfield Smith, Helen Thorne, David Alan Smith, Ronald W. Hilton
Posted Date:
Students also viewed these finance questions
-
Complaints management: Go to the Indigo Document Centre, and within the Policy and Procedure folder locate the Complaints Policy and Procedure. What is the name of the relevant legislation for this...
-
The unclassified balance sheet accounts for Sorkin Corporation, which is a public company using IFRS, for the year ended December 31, 2011, and its statement of comprehensive income and statement of...
-
Consider the Cobb-Douglas production function with X=l 1 l 2 where +l 1 , where d>0. (a) Denoting the input prices by w 1 and w 2 , derive the cost function as it depends on x and e. Show that it...
-
A sealed rigid vessel has volume of 35 ft3 and contains 2 lbm of water at 200 F. The vessel is now heated. If a safety pressure valve is installed, at what pressure should the valve be set to have a...
-
Clinical trials of Nasonex involved a group given placebos and another group given treatments of Nasonex. Assume that a preliminary phase I trial is to be conducted with 10 subjects, including 5 men...
-
White Company can invest in one of two projects, TD1 or TD2. Each project requires an initial investment of $101,250 and produces the year-end cash inflows shown in the following table. Required 1....
-
Colaw Stores accepts both its own and national credit cards. During the year, the following selected summary transactions occurred. Jan. 15 Made Colaw credit card sales totaling $18,000. (There were...
-
(20 pts) Design a combinational circuit that counts ones at its inputs. The circuit has three 1-bit binary inputs (x, y, z) and two 1-bit binary outputs (f2, f1). "f2f1" is "00" if none of the inputs...
-
For this assignment, we are going to change our point of view. You are now working for Woolly, and you are preparing Woolly's response to Mammoth's RFP to support the transition of the 12 staff from...
-
Given the follow set of six pairs of data: x. 4 3 4 3 1 3 y. 4 2 1 5 5 7 (a) Find the correlation coefficient. (b) Find the equation of regression line that predicts y given x. (c) Find the root -...
-
What are the features of mutual support that are common across the different regional groups of accountancy professions?
-
How does IESBA support the development of high-quality ethical standards worldwide?
-
How does the G20 influence international standard setting in accounting and auditing?
-
How effectively does the International Integrated Reporting Council achieve its stated mission?
-
Why might users of accounts be interested in classifications of accounting systems?
-
For the following problems, a beam segment subjected to internal bending moments at sections A and Bis shown along with a sketch of the cross-sectional dimensions. For each problem: (a) Sketch a side...
-
Why is inventory management important for merchandising and manufacturing firms and what are the main tradeoffs for firms in managing their inventory?
-
Briefly summarize the professional qualifications required to become a member of one of the three major Australian professional accounting bodies.
-
Classify each of the following statements as true or false. In each case, provide reasons to explain your answer. 1. Management accounting systems provide managers with all the information they need...
-
Refer to the value chain in Exhibit 2.4. Consider a manufacturer of computers and give two examples of costs for each segment of the company's value chain. Which of these costs would be included in...
-
Company data for dividend per share (DPS), earnings per share (EPS), share price, and price-to-earnings ratio (P/E) for the most recent five years are presented in Exhibit 10-9. In addition,...
-
The best model to use when valuing a young dividend-paying company that is just entering the growth phase is most likely the: A. Gordon growth model. B. Two-stage dividend discount model. C....
-
For the next three years, the annual dividends of a stock are expected to be 2.00, 2.10, and 2.20. The stock price is expected to be h20.00 at the end of three years. If the required rate of return...
Study smarter with the SolutionInn App