Question

Question 1:

Rucas plc is a telecommunications and information technology manufacturing company based in the country of Hambia. The currency of Hambia is the Aira (AR). The company is considering manufacturing the smart phone model H3XG. If the operation were to be set up, the equipment would be purchased for AR3.5 million and the market price at the end of expected 4-year project life will be AR1.25m.

The mobile phone will sell for an initial price of AR950 per unit in the first year and this price will increase in line with inflation in Hambia which is expected to continue at the current rate of 6% per annum. It is expected that 3,000 H3XG phones will be sold in the first year, increasing at a rate of 3% each year. The costs of manufacturing H3XG will consist of variable costs which will be 60% of selling price per unit and incremental fixed overheads of AR60,000 per annum. The costs will increase in line with inflation in Hambia.

The working capital equal to 10% of expected sales value for the year will be required at the beginning of each year. At the end of the project the working capital will be recovered. Corporation tax in Hambia is 25%, payable one year in arrears. The tax allowable depreciation is at 20% on a reducing balance method. The required rate of return for the project is 15%.

YOU ARE REQUIRED TO:

(a) Estimate the net present value of the project, and recommend, on the basis of NPV, whether the project should be undertaken. (maximum word count for the recommendation 50 words).

(b) Explain why NPV is preferable to payback period as a project selection criterion.​(maximum word count 100 words).​​​​​​​

(c) Discuss any four non-financial objectives that a company should consider when making investment decisions. (maximum word count 100 words).​​​​

TOTAL 50 MARKS

Answer 1

Rucas Plc
NPV Calculation
All amount sin currency Aira (AR)		Year 1	Year 2	Year 3	Year 4
Equipment Cost	3,500,000
Depreciation @20% reducing balance		700,000	560,000	448,000	358,400
Total Depreciation	2,066,400
Book Value after 4 Years	1,433,600
Resale value	1,250,000
There is no capital gain so no tax appliable on resale

Sales details
Units sold with 3% annual increase		3,000	3,090	3,183	3,278
Unit price with 6% annual inflation		950	1,007	1,067	1,131
Sales Revenue		2,850,000	3,111,630	3,397,278	3,709,148
Working capital @10% of sales		285,000	311,163	339,728	370,915
Increase in WC over prev year	285,000	26,163	28,565	31,187	(370,915)

	Cash flow details	Year 0	Year 1	Year 2	Year 3	Year 4	Year 5
	Initial Investment
	Equiment cost	(3,500,000)
	Net Working Capital Investment	(285,000)	(26,163)	(28,565)	(31,187)
a	Total Initial Investment + WC Investment	(3,785,000)	(26,163)	(28,565)	(31,187)
	Cash flow from operations
	Sales Revenue		2,850,000	3,111,630	3,397,278	3,709,148
	Less Cost of Manufacturing with 6% annual inflation		1,710,000	1,978,997	2,290,309	2,650,593
	Less Fixed cost with 6% annual inflation		60,000	63,600	67,416	71,461
	Depreciation		700,000	560,000	448,000	358,400
	EBT		380,000	509,033	591,553	628,694
	Tax @25%		95,000	127,258	147,888	157,174
	PAT		285,000	381,775	443,665	471,521
	Add back depreciation		700,000	560,000	448,000	358,400
	Add Tax not payable in the cuurent year		95,000	127,258	147,888	157,174
	Less Tax payable in arrear		-	(95,000)	(127,258)	(147,888)	(157,174)
b	Net Cash flow from Operations		1,080,000	974,033	912,295	839,206	(157,174)
	Terminal cash flows
	Equipment salvage value					1,250,000
	Return pf WC					370,915
	Total Terminal jeff jeffy Next > < Previous Related Solutions Question 1: Rucas plc is a telecommunications and information technology manufacturing company based in the country... Question 1: Rucas plc is a telecommunications and information technology manufacturing company based in the country of Hambia. The currency of Hambia is the Aira (AR). The company is considering manufacturing the smart phone model H3XG. If the operation were to be set up, the equipment would be purchased for AR3.5 million and the market price at the end of expected 4-year project life will be AR1.25m. The mobile phone will sell for an initial price of AR950 per unit... Question 1: Rucas plc is a telecommunications and information technology manufacturing company based in the country... Question 1: Rucas plc is a telecommunications and information technology manufacturing company based in the country of Hambia. The currency of Hambia is the Aira (AR). The company is considering manufacturing the smart phone model H3XG. If the operation were to be set up, the equipment would be purchased for AR3.5 million and the market price at the end of expected 4-year project life will be AR1.25m. The mobile phone will sell for an initial price of AR950 per unit... Question 1: Rucas plc is a telecommunications and information technology manufacturing company based in the country... Question 1: Rucas plc is a telecommunications and information technology manufacturing company based in the country of Hambia. The currency of Hambia is the Aira (AR). The company is considering manufacturing the smart phone model H3XG. If the operation were to be set up, the equipment would be purchased for AR3.5 million and the market price at the end of expected 4-year project life will be AR1.25m. The mobile phone will sell for an initial price of AR950 per unit... QUESTION MKV Plc is a manufacturing company based in Central Province part of Zambia. The company... QUESTION MKV Plc is a manufacturing company based in Central Province part of Zambia. The company is evaluating an investment proposal to manufacture special product called ‘HUA’, which has performed well in test marketing trials conducted. MKV spent K20,000 on test marketing trails.The following information relating to this investment proposal has now been prepared. Initial investment                                                       K2 million Selling price (current price terms)                            K20 per unit Expected selling price inflation                                 3% per year Variable operating costs (current price terms)          K8... Question 1 - Capital structure Accommodate plc is a hospitality company that owns a chain of... Question 1 - Capital structure Accommodate plc is a hospitality company that owns a chain of hotels in the UK. The company is considering the acquisition of a number of fitness centres to expand its operations. The Finance Director has been asked to evaluate the project. The investment would cost £20 million, which would be payable immediately. The investment is expected to generate pre-tax earnings of £1.2 million for the first year, £2.3 million for the second year, and £2million... solve based calculation question On 1 January 2019, Candid PLC Corporation applied for a patent, incurring... solve based calculation question On 1 January 2019, Candid PLC Corporation applied for a patent, incurring legal costs of $32,000. In January 2020, Candid PLC incurred $14,000 of legal fees in a successful defense of its patent right. Consider the following independent situations. a. Compute 2019 amortization, year-end book value, 2020 amortization, and year-end book value if the company amortizes the patent over 8 years. b. Compute the 2020 amortization and the year-end book value, assuming that at the beginning... Question 1: Al Omani (SAOG) one of the large manufacturing company based in Sohar, has made... Question 1: Al Omani (SAOG) one of the large manufacturing company based in Sohar, has made all the arrangements in the beginning of the year 2017, to give a bulk purchase order to their major supplier Khalid Traders a Partnership firm based in Mucat, in order to start the production in their new factory. On 10th January 2017 Al Omani company purchased (goods for credit) materials worth OR.200,000 from Khalid Traders .But Al Omani company agreed to pay the full... QUESTION 1 Geko PLC is considering the manufacture of a new product. The company has existing... QUESTION 1 Geko PLC is considering the manufacture of a new product. The company has existing buildings that could be sold to buyers for R 120,000. The balance sheet records the building as having a value of R 60,000. The new product, which has a life of 5 years, will require installation of sophisticated machinery. This will cost R 200,000.   At the end of its life, the machine can be sold for R 10,000. Depreciation should be charged on the... QUESTION 1 Geko PLC is considering the manufacture of a new product. The company has existing... QUESTION 1 Geko PLC is considering the manufacture of a new product. The company has existing buildings that could be sold to buyers for R 120,000. The balance sheet records the building as having a value of R 60,000. The new product, which has a life of 5 years, will require installation of sophisticated machinery. This will cost R 200,000.   At the end of its life, the machine can be sold for R 10,000. Depreciation should be charged on the... Question 6 Gunther Plc provides the following information on its acquisitions of non-current assets: (1) A... Question 6 Gunther Plc provides the following information on its acquisitions of non-current assets: (1) A non-current asset (asset a) was acquired on 1 January 2016 for £100,000. It had no residual value and a useful economic life of 10 years. On 1 January 2019, the useful economic life was revised to 6 years. The company depreciates similar assets using the straight line method. (2) A non-current asset (asset b) was acquired for £12,500 at the beginning of 2017. It... ADVERTISEMENT Subjects Accounting Advanced Math Anatomy and Physiology Biology Chemistry Civil Engineering Computer Science Economics Electrical Engineering Finance History Math Mechanical Engineering Operations Management Physics Psychology Statistics and Probability Nursing Other ADVERTISEMENT Latest Questions "Ethical Considerations" Please respond to the following: Reflect upon the responsibilities placed on auditors by the... A Japanese company has a bond outstanding that sells for 93 percent of its ¥100,000 par... What is the difference among the principles of modularization, abstraction, encapsulation, and separation of interface and... An investment project costs $20,100 and has annual cash flows of $4,400 for six years.   ... PUT IN JAVA PROGRAMMING The StockB class: Design a class named StockB that contains the following... Draw a DFA for the following ( ∑ = {0,1}):                                 Set of all strings with. In the article from Forbes notes that the goal of a leader is not to clone... ADVERTISEMENT About @ 2020 WizEdu