Mercury Go ple manufactures specialist hard shell travel bags for young children, mostly designed in shapes...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Mercury Go ple manufactures specialist hard shell travel bags for young children, mostly designed in shapes attractive to children. They are small enough to count as cabin luggage for most airlines (but not all of them). Demand this year is strong for the product and Mercury Go's travel bag production line is operating at its capacity of 10 million travel bags per year, which are sold all round the world. Sales could reach 11 million next year if Mercury Go had the productive capacity. An analysis carried out by the marketing team at the company has predicted unit sales figures of 11m, 12.5m, 14m, 15m and 15.5m over the next five years if Mercury Go spent an extra £1,500,000 per annum on advertising and marketing in each of the first three years and Im per year for the final years. To achieve this would need an investment in extra productive capacity. The new equipment would cost 750,000, and there would be (60,000 of capitalised installation costs and 30,000 of expensed installation costs. The equipment would be depreciated straight line to zero over four years. The life of the equipment could be extended to five years if Mercury Go overhauled the equipment at the end of year 4. The overhaul would be expected to cost £170,000 and this cost would be expensed at the time it was carried out. The company has apportioned £80,000 of overheads to the project. The salvage value of the equipment at the end of five years is expected to be £50,000, The wholesale price of the travel bags is 4.80 each and there are variable costs of £2.95 per case Extra investment in working capital would be needed at the start of the expansion project. This would amount to £175,000 and working capital would be maintained at the 175.000 level through until the end of the project. There are also interest payments of £85,500 per year through the life of the project and equipment removal costs at the end of the project of £25,000. The company has a target capital structure with 25% deht. This is a rounne project for Mercury Go. The debt has a beta of 0.30 and the company has an ungeared beta of 1.40. The risk-free rate of interest is 5% and the market risk premium is ts. The tax rate is 25% () (b) (C) Calculate the cost of capital for the project. (5 marks) Lay out the relevant cash flows for the project and calculate the NPV. What should the company do? (10 marks) The management team is also considering an alternative to the expansion project. The Finance Director has suggested a wholesale price increase from £4.80 to (5.50 per case. Under this scenario demand would be assumed to fall by 10% from the current level to 9m units for the first three years and then return to the level prevailing before the price rise for the last two years. If this option were chosen, there would be extra maintenance and operating costs of (80,000 per year and an extra (120,000 marketing costs per year, but no extra working capital, and there would be no need to undertake the expansion project. What is the value of this alternative? What should the company do? (7 marks) List four mistakes that might be made in capital budgeting and explain fully how they should be treated. (8 marks) Total 30 marks Mercury Go ple manufactures specialist hard shell travel bags for young children, mostly designed in shapes attractive to children. They are small enough to count as cabin luggage for most airlines (but not all of them). Demand this year is strong for the product and Mercury Go's travel bag production line is operating at its capacity of 10 million travel bags per year, which are sold all round the world. Sales could reach 11 million next year if Mercury Go had the productive capacity. An analysis carried out by the marketing team at the company has predicted unit sales figures of 11m, 12.5m, 14m, 15m and 15.5m over the next five years if Mercury Go spent an extra £1,500,000 per annum on advertising and marketing in each of the first three years and Im per year for the final years. To achieve this would need an investment in extra productive capacity. The new equipment would cost 750,000, and there would be (60,000 of capitalised installation costs and 30,000 of expensed installation costs. The equipment would be depreciated straight line to zero over four years. The life of the equipment could be extended to five years if Mercury Go overhauled the equipment at the end of year 4. The overhaul would be expected to cost £170,000 and this cost would be expensed at the time it was carried out. The company has apportioned £80,000 of overheads to the project. The salvage value of the equipment at the end of five years is expected to be £50,000, The wholesale price of the travel bags is 4.80 each and there are variable costs of £2.95 per case Extra investment in working capital would be needed at the start of the expansion project. This would amount to £175,000 and working capital would be maintained at the 175.000 level through until the end of the project. There are also interest payments of £85,500 per year through the life of the project and equipment removal costs at the end of the project of £25,000. The company has a target capital structure with 25% deht. This is a rounne project for Mercury Go. The debt has a beta of 0.30 and the company has an ungeared beta of 1.40. The risk-free rate of interest is 5% and the market risk premium is ts. The tax rate is 25% () (b) (C) Calculate the cost of capital for the project. (5 marks) Lay out the relevant cash flows for the project and calculate the NPV. What should the company do? (10 marks) The management team is also considering an alternative to the expansion project. The Finance Director has suggested a wholesale price increase from £4.80 to (5.50 per case. Under this scenario demand would be assumed to fall by 10% from the current level to 9m units for the first three years and then return to the level prevailing before the price rise for the last two years. If this option were chosen, there would be extra maintenance and operating costs of (80,000 per year and an extra (120,000 marketing costs per year, but no extra working capital, and there would be no need to undertake the expansion project. What is the value of this alternative? What should the company do? (7 marks) List four mistakes that might be made in capital budgeting and explain fully how they should be treated. (8 marks) Total 30 marks
Expert Answer:
Answer rating: 100% (QA)
a The cost of capital for the project is W ACC 0 25 x 0 30 x 5 0 75 x 1 40 x 0 05 0 075 0 10 0 175 or 17 5 b The relevant cash flows for the project a... View the full answer
Related Book For
Intermediate Accounting
ISBN: 978-0324592375
17th Edition
Authors: James D. Stice, Earl K. Stice, Fred Skousen
Posted Date:
Students also viewed these accounting questions
-
Accounting Question 1 (80 points) PLC Incorporated had the following account balances on April 1, 2020: Accumulated Depreciation - Build During April, PLC recorded the following transactions: April 1...
-
Excellent's plc have 3 investments to choose. The company prefer to finance these investments by their firm's cash on hand. The company have a budget constraint of 800,000. The investments cannot be...
-
Ori plc is evaluating two projects. The first involves a $ 4.725m expenditure on new machinery to expand the companys existing operations in the textile industry. The second is the diversification...
-
The net present value and internal rate of return desirability measures for two mutually exclusive investments being considered by Stockton Corporation to follow. Year NPV IRR R 161 14.60% S 138...
-
A taxpayer is studying for her first CPA exam by taking a preparatory seminar. The seminar costs almost $1,000. The taxpayer currently works in the tax department of an accounting firm that expects...
-
Imagine being a new manager at Happy Time Toys, a company that designs and manufactures novelty toys. While attending a group meeting with your boss and two coworkers, your boss asks for ways of...
-
Visit the website of Alpha Analytics (www.alpha-analytics.com/home). Briefly describe their data cleaning and validation techniques and how they are applied.
-
M F F F F M F F M M M F F F F F Use the given sequence to determine the values of n1 n2, the number of runs G, and the 5% cutoff values from Table A-10.
-
More generally, evaluate the new Federal Government policies: 1 What are the pros and the cons of the FDIC guarantee of debt? 2. Pros and cons of executive compensation restrictions? 3. Pros and cons...
-
You will play the roles of a Freight Forwarder and a materials and distribution manager for Apotex Pharmaceuticals in Toronto. Your role is the materials and distribution manager for Apotex...
-
On March 1, a company established a $75 petty cash fund. On March 12, the petty cash fund contains $3 in cash and the following paid petty cash receipts: Petty Cash Receipts Amount Postage Expense...
-
How does our organization strategically communicate performance expectations, deliver regular performance feedback, and facilitate meaningful performance discussions between managers and employees to...
-
The circuit of Fig. 3.14 is designed to provide an output voltage swing of 2.2 V with a bias current of 1 mA and a small-signal voltage gain of 100. Calculate the dimensions of M and M2. Vb J VDD M2...
-
B has four million ordinary shares in issue at 1 January 20X1. On 30 September the entity made a bonus issue of 1 for 4. Earnings for the year ended 31 December 20X1 were 500,000. The EPS for 20X0...
-
How do you ensure that performance management processes adhere to ethical principles and fairness standards, mitigating biases and promoting diversity, equity, and inclusion within the evaluation...
-
-4 An aqueous solution at 25 C has a H,O' concentration of 8.x 10 M. Calculate the OH concentration. Be sure your answer has the correct number of significant digits. OM
-
Explain whether DoorDash is creating any value for stakeholders. Is it sustainable? Answer this question according to the strategic management course.
-
Select a mass spectrometric technique with the highest mass resolution for identifying an unknown compound being eluted from a liquid chromatography column
-
Refer to Practice 10-14. Assume that the cash acquisition price is $720,000 instead of $1,400,000. Make the journal entry necessary on the books of Stafford Company to record the acquisition.
-
During 2011, Litten Company purchased trading securities as a short-term investment. The costs of the securities and their fair values on December 31, 2011, follow: At the beginning of 2011, Litten...
-
If depreciation expense is $20,000 and the beginning and ending accumulated depreciation balances are $100,000 and $110,000, respectively, how much cash was paid for depreciation?
-
Determine the solutions of the difference equations below, supposing that the systems they represent are initially relaxed: (a) \(y(n)-\frac{1}{\sqrt{2}} y(n-1)+y(n-2)=2^{-n} \sin \left(\frac{\pi}{4}...
-
Show that a system described by Equation (1.63) is linear if and only if the auxiliary conditions are zero. Show also that the system is time invariant if the zero auxiliary conditions are defined...
-
Write a Matlab program to plot the samples of the solutions of the difference equations in Exercise 1.9 from \(n=0\) to \(n=20\). Exercise 1.9 Find one solution for each of the difference equations...
Study smarter with the SolutionInn App