Scenario Bart Skinner is contemplating setting up an energy drinks manufacturing business from 1st January 2022...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Scenario Bart Skinner is contemplating setting up an energy drinks manufacturing business from 1st January 2022 partly financing it with the £450,000 he inherited from his late father who passed away few months earlier. He has already spoken to a bank who has agreed to provide an overdraft facility of up to £100,000. Lisa, Bart's sister who also inherited £420,000 will be part of this business by investing all her inheritance money either in partnership with Bart or as a shareholder/director in the company should Bart decide to form a company. Bart is unsure as to whether the business should be in the form of a partnership or a limited company. Last month Bart commissioned a research and marketing firm to carry out a market research whose findings indicated that the business will have a good chance of success. The market research company has provided Bart with the following information: 1. Annual demand in the first year is likely to be: i. ii. iii. 1,600,000 cans with a probability of 25% 1,860,000 cans with a probability of 60% 2,020,000 cans with a probability of 15% The demand in each year will be seasonal. 20% of annual sales will be in the first quarter, 25% in the second quarter, 40% in the third quarter and 15% in the final quarter of the year. (you may assume that in each quarter, sales per month stays the same) 2. In the following four years, demand is expected to increase by 17.5% in year 2, 13% in year 3, 9.5% in year 4 and 4.2% in year 5. The research company is unable to forecast sales beyond year 5. 3. Selling price in the first year will be set at £1.05 per can of drink, increasing by 2.5% per year in each of the following 4 years. 4. Sales will be to retailers and on credit. It is expected that 65% of customers pay after 1 month and the rest will pay after two months. 5. Variable costs of producing one can of drink are estimated at £0.69 in the first year. These costs will increase by an average of 3.2% per year in each of the following 4 years. Purchases of raw material (variable costs) will be made monthly sufficient to cover the production for that month, and are paid for in the following month. 6. Fixed costs of operation including staff salaries are estimated at £196,620 in the first year increasing by 1.9% per year in each of the following four years. Fixed costs occur evenly throughout the year and are paid for on a monthly basis. 7. Suitable factory premises will be rented at £72,000 per year with the rent payable quarterly in advance. The rent is expected to increase by 5% per year in each of the following 4 years. 8. Factory equipment will cost £526,000 payable immediately. An upgrade to the equipment will be needed in year 3 costing £172,000. These equipment will need to be replaced with more modern equipment after 5 years, The scrap value of equipment at the end of the fifth year is expected to be only £34,000. 9. The business will need £88,000 of working capital. You may assume this will be needed at the start of business. You may assume that the investment in working capital will be recovered in full at the end of year 5. Required: (Please start your answer to each requirement on a separate page) a) Assuming this is a five-year project and ignoring all taxation implications, calculate the following: (Discount rate at 8%) i. ii. iii. The payback period The accounting rate of return The net present value Scenario Bart Skinner is contemplating setting up an energy drinks manufacturing business from 1st January 2022 partly financing it with the £450,000 he inherited from his late father who passed away few months earlier. He has already spoken to a bank who has agreed to provide an overdraft facility of up to £100,000. Lisa, Bart's sister who also inherited £420,000 will be part of this business by investing all her inheritance money either in partnership with Bart or as a shareholder/director in the company should Bart decide to form a company. Bart is unsure as to whether the business should be in the form of a partnership or a limited company. Last month Bart commissioned a research and marketing firm to carry out a market research whose findings indicated that the business will have a good chance of success. The market research company has provided Bart with the following information: 1. Annual demand in the first year is likely to be: i. ii. iii. 1,600,000 cans with a probability of 25% 1,860,000 cans with a probability of 60% 2,020,000 cans with a probability of 15% The demand in each year will be seasonal. 20% of annual sales will be in the first quarter, 25% in the second quarter, 40% in the third quarter and 15% in the final quarter of the year. (you may assume that in each quarter, sales per month stays the same) 2. In the following four years, demand is expected to increase by 17.5% in year 2, 13% in year 3, 9.5% in year 4 and 4.2% in year 5. The research company is unable to forecast sales beyond year 5. 3. Selling price in the first year will be set at £1.05 per can of drink, increasing by 2.5% per year in each of the following 4 years. 4. Sales will be to retailers and on credit. It is expected that 65% of customers pay after 1 month and the rest will pay after two months. 5. Variable costs of producing one can of drink are estimated at £0.69 in the first year. These costs will increase by an average of 3.2% per year in each of the following 4 years. Purchases of raw material (variable costs) will be made monthly sufficient to cover the production for that month, and are paid for in the following month. 6. Fixed costs of operation including staff salaries are estimated at £196,620 in the first year increasing by 1.9% per year in each of the following four years. Fixed costs occur evenly throughout the year and are paid for on a monthly basis. 7. Suitable factory premises will be rented at £72,000 per year with the rent payable quarterly in advance. The rent is expected to increase by 5% per year in each of the following 4 years. 8. Factory equipment will cost £526,000 payable immediately. An upgrade to the equipment will be needed in year 3 costing £172,000. These equipment will need to be replaced with more modern equipment after 5 years, The scrap value of equipment at the end of the fifth year is expected to be only £34,000. 9. The business will need £88,000 of working capital. You may assume this will be needed at the start of business. You may assume that the investment in working capital will be recovered in full at the end of year 5. Required: (Please start your answer to each requirement on a separate page) a) Assuming this is a five-year project and ignoring all taxation implications, calculate the following: (Discount rate at 8%) i. ii. iii. The payback period The accounting rate of return The net present value
Expert Answer:
Answer rating: 100% (QA)
a Assuming this is a five year project and ignoring all taxation implications calculate the followin... View the full answer
Related Book For
South-Western Federal Taxation 2020 Comprehensive
ISBN: 9780357109144
43rd Edition
Authors: David M. Maloney, William A. Raabe, James C. Young, Annette Nellen, William H. Hoffman
Posted Date:
Students also viewed these accounting questions
-
Planning is one of the most important management functions in any business. A front office managers first step in planning should involve determine the departments goals. Planning also includes...
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
The Crazy Eddie fraud may appear smaller and gentler than the massive billion-dollar frauds exposed in recent times, such as Bernie Madoffs Ponzi scheme, frauds in the subprime mortgage market, the...
-
Use the percentages in Figure 7.3 and the values in Figure 7.4 to answer the following questions: What percentage of SAT takers score between 500 and 600? Figure 7.3 Normal Curve Percentages, to Two...
-
Becker, Inc., purchased the assets of Bell Corporation. A condition of the purchase agreement was that Bell retain a CPA to audit its financial statements. The purpose of the audit was to determine...
-
A riveted-steel triangular duct flows partly full as in Fig. P10.56. If the critical depth is 50 cm, compute (a) the critical flow rate; and (b) the critical slope. 1 m 1 m l m
-
An apparatus for measuring thermal conductivity employs an electrical heater sandwiched between two identical samples of diameter \(25 \mathrm{~mm}\) and length \(60 \mathrm{~mm}\), which are pressed...
-
Kingston Company uses the dollar-value LIFO method of computing inventory. An external price index is used to convert ending inventory to base year. The company began operations on January 1, 2011,...
-
Prepare the statement ot cash flows for the current year ended December 3 1 , using the indirect method to report cash flows from operating activities. Indirect Method- Preparing a Statement of Cash...
-
At the end of the day the clerk for Wales Variety Shop noticed an error in the amount of cash he should have. Total cash sales from the sales tape were $1,204, whereas the total cash in the register...
-
Pumpkin (P) acquired $560,000 shares of Sweet banana (SB) on 1 April 2020. P paid $250,000 in cash; P also issued 3shares for any 5shares received from SB. The market value of P shares was &1.2....
-
Two all around enhanced portfolios An and B (all quirky danger has been differentiated away) have 1) expeccted returns of 12% and 9% separately. The Beta for Portfolio An is 1.2 while the Beta for...
-
A sample of gas occupies a volume of 260 ml when the temperature is 85C and the pressure is 750mm Hg. Both the temperature and pressure were changed causing the volume occupied by the gas to become...
-
3. (20 points) Large-scale pathloss a. (12 points) Given are the following system design characteristics. Transmit power = 2W Frequency = 2.4 GHz Pathloss exponent = 3.5 Isotropic receiver antenna...
-
Before and after-tax cost of debt For the following $1,000-par-value bond paying semi-annual interest payments, calculate the before- and after-tax cost of debt. Use the 21% corporate tax rate....
-
Give an exar example to show that the result of the preceding problem need not hold when k is even.
-
SOLVE THIS PROBLEM ONLY BY "MATRIX ANALYSIS" BY USING STIFNESS MATRIX GIVEN. DERIVE (REACTIONS, MEMBER FORCES, DISPLACEMENTS).
-
The following table shows the rates of total return in successive years from 2004 to 2008 for the Sprott Canadian Equity Fund and for the benchmark Toronto Stock Exchange S&P/TSX Composite Index. By...
-
Luciana, Jon, and Clyde incorporate their respective businesses and form Starling Corporation. On March 1 of the current year, Luciana exchanges her property (basis of $50,000 and value of $150,000)...
-
Define each of the following terms, and explain how each is used in determining the QBI deduction. a. Modified taxable income. b. Qualified business income. c. Qualified trade or business. d....
-
In each of the following independent situations, indicate whether the transfer is subject to the Federal gift tax. a. Asa contributes to his mayor's reelection campaign fund. The mayor has prom ised...
-
The PFD in Figure 11.63 shows a process in which two liquid products, A and B, are produced from a feed stream of raw material R. In the process, the reactor feed is preheated to \(300^{\circ}...
-
Consider a process with the following streams: (a) Compute \(\Delta T_{\text {thres }}\) as well as the minimum external heating and cooling requirements as a function of \(\Delta T_{\text {min }}\)....
-
Design a HEN to meet the MER targets for \(\Delta T_{\text {min }}=10^{\circ} \mathrm{C}\) and \(N_{H X, \text { min }}\) for a process involving five hot streams and one cold stream as introduced by...
Study smarter with the SolutionInn App