Plastics Ltd manufactures watertight plastic equipment cases for tradesman. Plastics Ltd has divisions operating throughout Australia....
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Plastics Ltd manufactures watertight plastic equipment cases for tradesman. Plastics Ltd has divisions operating throughout Australia. Division managers receive a bonus each year based on their accrual accounting rate of return for that year (with calculations based on end-of-year total assets). At the moment, the Sydney Division generates cash revenues of $1,500,000, incurs cash costs of $900,000, annual depreciation of $200,000, with an investment in assets of $9,900,000. The Sydney Division Manager's current ARR is 4%. New technology has recently been developed to build custom cases that eliminate wasted space. This new technology would allow the Sydney Division to expand into making cases for the aviation industry. The manager estimates that the new technology will require an investment in working capital of $65,000. Because the company already has a facility, there would be no additional rent or purchase costs for a building, but the project would generate an additional $190,000 in annual cash overhead. Moreover, the manager expects annual materials cash costs for the expansion to be $700,000 and labour to be about $450,000. As this is new technology, there may be a shortage of suitably trained staff. The management accountant of Plastics Ltd estimates that the expansion would require the purchase of equipment with a $2,300,000 cost and an expected disposal value of $400,000 at the end of its seven-year useful life (although there is some concern that the expected disposal value may be as low as $100,000). Depreciation would occur on a straight-line basis. The management accountant of Plastics Ltd determines the company's cost of capital as 6%. The management accountant's salary is $160,000 per year; the expansion will not change that. The CEO asks for a report on expected revenues for the project, and is told by the Marketing Department that it might be able to achieve cash revenues of $1,750,000 annually from the aviation industry. Plastics Ltd has a tax rate of 30% but the government is suggesting that the tax rate may have to go to 40% in the near future in order to reduce the government deficit. Using the figures provided, the NPV of the expansion project has been calculated to be $962 (using MS Excel) and the IRR has been calculated to be 6.01%. The payback period on this investment is 6.42 years. The overall AARR for this investment is 6.86%. The impact on the Manager's bonus over the course of the 7 year investment. (Calculations based on end of year investment balance (not average investment). Year 1 $ Profit after tax 97,000 $ Beginning Balance $ 2,365,000 $ Less depreciation $ 271,429 $ Ending Balance $ 2,093,571 $ Investment $ 2,229,286 $ 4.63% ARR Continued over.... Year 2 97,000 $ 2,093,571 $ 271,429 $ 1,822,142 $ 1,957,857 $ 5.32% Year 3 97,000 $ 1,822,142 $ 271,429 $ 1,550,713 $ 1,686,428 $ 6.26 % Year 4 97,000 $ 1,550,713 $ 271,429 $ 1,279,284 $ 1,414,999 $ 7.58% Year 5 97,000 $ 1,279,284 $ 271,429 $ 1,007,855 $ 1,143,570 $ 9.62% Year 6 97,000 $ 1,007,855 $ 271,429 $ 736,426 $ 872,141 $ 13.17 % Year 7 97,000 736,426 271,426 465,000 600,713 20.86% Required: (Note there are no further calculations required for this question) a) Describe the five stages of the capital budgeting process for this expansion project. (3 marks - Suggested time approx. 10 minutes) b) Discuss whether the company should invest in the new expansion. Your discussion should include comments on the analysis provided, (NPV, IRR, Payback Period, AARR) and the impact the investment may have on the Sydney Division's Manager. Your comments should also include whether the impact of future changes to the tax rate and possible reduction of the salvage value, will alter a decision to invest (and why) - calculations not required. (7 marks - Suggested time approx. 25 minutes) Plastics Ltd manufactures watertight plastic equipment cases for tradesman. Plastics Ltd has divisions operating throughout Australia. Division managers receive a bonus each year based on their accrual accounting rate of return for that year (with calculations based on end-of-year total assets). At the moment, the Sydney Division generates cash revenues of $1,500,000, incurs cash costs of $900,000, annual depreciation of $200,000, with an investment in assets of $9,900,000. The Sydney Division Manager's current ARR is 4%. New technology has recently been developed to build custom cases that eliminate wasted space. This new technology would allow the Sydney Division to expand into making cases for the aviation industry. The manager estimates that the new technology will require an investment in working capital of $65,000. Because the company already has a facility, there would be no additional rent or purchase costs for a building, but the project would generate an additional $190,000 in annual cash overhead. Moreover, the manager expects annual materials cash costs for the expansion to be $700,000 and labour to be about $450,000. As this is new technology, there may be a shortage of suitably trained staff. The management accountant of Plastics Ltd estimates that the expansion would require the purchase of equipment with a $2,300,000 cost and an expected disposal value of $400,000 at the end of its seven-year useful life (although there is some concern that the expected disposal value may be as low as $100,000). Depreciation would occur on a straight-line basis. The management accountant of Plastics Ltd determines the company's cost of capital as 6%. The management accountant's salary is $160,000 per year; the expansion will not change that. The CEO asks for a report on expected revenues for the project, and is told by the Marketing Department that it might be able to achieve cash revenues of $1,750,000 annually from the aviation industry. Plastics Ltd has a tax rate of 30% but the government is suggesting that the tax rate may have to go to 40% in the near future in order to reduce the government deficit. Using the figures provided, the NPV of the expansion project has been calculated to be $962 (using MS Excel) and the IRR has been calculated to be 6.01%. The payback period on this investment is 6.42 years. The overall AARR for this investment is 6.86%. The impact on the Manager's bonus over the course of the 7 year investment. (Calculations based on end of year investment balance (not average investment). Year 1 $ Profit after tax 97,000 $ Beginning Balance $ 2,365,000 $ Less depreciation $ 271,429 $ Ending Balance $ 2,093,571 $ Investment $ 2,229,286 $ 4.63% ARR Continued over.... Year 2 97,000 $ 2,093,571 $ 271,429 $ 1,822,142 $ 1,957,857 $ 5.32% Year 3 97,000 $ 1,822,142 $ 271,429 $ 1,550,713 $ 1,686,428 $ 6.26 % Year 4 97,000 $ 1,550,713 $ 271,429 $ 1,279,284 $ 1,414,999 $ 7.58% Year 5 97,000 $ 1,279,284 $ 271,429 $ 1,007,855 $ 1,143,570 $ 9.62% Year 6 97,000 $ 1,007,855 $ 271,429 $ 736,426 $ 872,141 $ 13.17 % Year 7 97,000 736,426 271,426 465,000 600,713 20.86% Required: (Note there are no further calculations required for this question) a) Describe the five stages of the capital budgeting process for this expansion project. (3 marks - Suggested time approx. 10 minutes) b) Discuss whether the company should invest in the new expansion. Your discussion should include comments on the analysis provided, (NPV, IRR, Payback Period, AARR) and the impact the investment may have on the Sydney Division's Manager. Your comments should also include whether the impact of future changes to the tax rate and possible reduction of the salvage value, will alter a decision to invest (and why) - calculations not required. (7 marks - Suggested time approx. 25 minutes)
Expert Answer:
Answer rating: 100% (QA)
a Describe the five stages of the capital budgeting process for this expansion project 3 marks Suggested time approx 10 minutes 1 Planning and identif... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Thermodynamics find a. volumes (in L) of the liquids used b. masses (in kg) of the liquids used c. mass (in kg) of mixture d. weight (in KN) of the mixture. Two liquids of different densities (p =...
-
A number of terms are listed below: Accounting rate of return.... accrual accounting rate of return (AARR) Adjusted rate of return....... capital budgeting Discount rate......... discounted cash flow...
-
A criticism of the accounting rate of return method is that it ignores the time value of money. Select one: True False
-
True or false: a. If stored video is streamed directly from a Web server to a media player, then the application is using TCP as the underlying transport protoco\' b. When using RTP, it is possible...
-
With no government action to control pollution, what is the quantity of electricity produced, the price of electricity, and the marginal external cost of the pollution generated? The first two...
-
Consider the soft drink delivery time data in Example 3.1. Example 3.1 a. Find the simple correlation between cases \(\left(x_{1} ight)\) an distance \(\left(x_{2} ight)\). b. Find the variance...
-
Paden signed an agreement dated May 28 to purchase the Murrays home. The Murrays accepted Padens offer the following day, and the sale closed on June 27. Paden and his family moved into the home on...
-
Martinez Ltd. had the following 2023 income statement data: Revenues $110,000 Expenses 50,900 $59.100 In 2023, Martinez had the following activity in selected accounts: Accounts Receivable Allowance...
-
Develop a scatter diagram for two variables of interest (say pages in the newspaper by day of the week; see example in figure).
-
Seattle Steel Products was founded shortly after World War II by Leonard Freeman. Prior to the war. Freeman had owned a small steel foundry in Pittsburgh, Pennsylvania. The business was hit partic-...
-
State whether each process is quasistatic, adiabatic, both, or neither for the defined system: (a) Water boils in a pot. System: water, (b) A balloon filled with air is slowly compressed and cooled....
-
Do you think the decision to cheat is a completely calculated decision? Or do people sometimes make split decisions to cheat? Why or why not?
-
Which are the most likely units for a measured temperature with a numerical value of \((a)-322\) and (b) 0 ?
-
Do you think everyone is capable of being creative, or do you think certain people are more predisposed to being creative in an organization? Explain.
-
When the volume of a gas increases, is the work done by the gas on its surroundings positive, negative, or zero?
-
1. A more detailed set of reactions describing the Chapman mechanism are as follows: (1) (2) O2+hv0+0 O3+hv O2 + O(3P) k =6.0 x 10-10-1 k2 = 1.0 x 10-3-1 03+hv02+0('D) k3 4.1 x 10-3 s-1 (3) (4) O(3P)...
-
An investor sells a European call on a share for $4. The stock price is $47 and the strike price is $50. Under what circumstances does the investor make a profit? Under what circumstances will the...
-
Explain how each of the following cost items could be classified under more than one of the below headings: (a) variable cost; (b) fixed cost; (c) semi-variable cost; (d) step cost; (e) Direct cost;...
-
How should the cost of a non-current (fixed) asset be decided?
-
For each of the following overhead costs, suggest one method of apportioning cost to cost centre: (a) Employees' holiday pay; (b) Depreciation of floor-polishing machines used in all production...
-
Personalized medicine may be used a. to characterize types of tumors. b. to predict the outcome of certain types of cancers. c. to determine the proper dosage of drugs. d. in all of the above.
-
Tumor-suppressor genes promote cancer when a. they are overexpressed. b. they are expressed in the wrong cell type. c. their function is inactivated. d. they are expressed at the wrong stage of...
-
Which of the following is a type of genetic change that could produce an oncogene? a. Missense mutation b. Gene amplification c. Chromosomal translocation d. All of the above can produce an oncogene.
Study smarter with the SolutionInn App