Question

In: Accounting

Recent research has made possible the development of a sensing device. The company that own the...

Recent research has made possible the development of a sensing device. The company that own the Research (HALA) has just work on a process for mass-producing the device. The visibility study provides the following information:

  • The estimate of annual sales would be 1,500 units if the device were priced at $85,000 per unit (in dollars of the first operating year).
  • HALA would need a new manufacturing plant. This plant could be built and made ready for production within 2 year.
  • HALA would need a 30-acre tract of land that would cost $2 million; the land could be purchased on December 31, 2021.
  • The new manufacturing plant building would cost $6 million and would be depreciated according to the Straight-Line (SL) Method.
  • A first payment of $2 million (out of the manufacturing plant building cost $6 million) would be due to the contractor on December 31, 2021, and the remaining $4 million on December 31, 2022.
  • The required manufacturing equipment would be installed and would be paid for on December 31, 2022. The equipment cost is $145 million, plus a further $5 million for installation. The equipment would be depreciated according to the Double Declining Balance (DDB) Method.
  • The project would require an initial investment of $15 million in working capital. This investment would be made on December 31, 2022.
  • The project’s estimated economic life is 7 years (starting after the 2-year construction period).
  • At the end of the project lifetime, the land is expected to have a market value of $2.5 million, the building a value of $500,000 and the equipment a value of $5 million.
  • The estimated total variable manufacturing costs would $14 million yearly.
  • Fixed costs would be $20 million for each year of operations.
  • Since the plant would begin operations on January 1, 2023, the first in flow cash would occur on December 31, 2023.
  • HALA has $5.4 million budget for research and development (R&D). The company has already expensed all of it to date on R&D.
  • HALA’s market interest rate (MARR) is 25%. Any capital gains will also be taxed at 40%.

Your report must provide answers for the following:

Part one:

  1. Construct the Income Statement, and Cash Flow Statement for the project
  2. Determine the Net Cash Flows, PW, and IRR of the project.
  3. Comment on “Gains tax” and “Sunk cost” amounts if there is any.

Part two: New Information

  • By December 31, 2024 Unit prices, Variable manufacturing costs, and Fixed overhead costs are expected to increase with inflation rate of 5% yearly
  • By December 31, 2023 working capital is projected to increase with inflation rate of 4% yearly over the life of the project.
  1. Determine the Net Cash Flows, PW, and IRR of the project, with inflation.
  2. Comment on the effect of the inflation on PW, and IRR of the project.
  3. Comment on “Gains tax” and “Sunk cost” amounts if there is any.

Part three:

  1. Would you recommend that the firm approve the project under the case of no inflation?
  2. Would you recommend that the firm approve the project under the case of inflation?

Part four:

  1. What is the break-even for demand of the project under case of no inflation?
  2. What is the break-even for demand of the project under case of with inflation?

Conduct a Sensitivity Analysis for the project with inflation and comment

Solutions

Expert Solution



Related Solutions

Due to the recent success of research and development efforts of industry XYZ, it is expected...
Due to the recent success of research and development efforts of industry XYZ, it is expected to grow at a higher rate as shown below compared to the normal expected growth rate of 5% per annum as it is in the industry. However, subsequently, it is expected to follow the normal growth rate of 5% per annum as prevalent in the industry. Year 1 2 3 4 Growth rate % pa 8 9 10 7 Given the stockholders require the...
(Accounting for Research and Development Costs) Czeslaw Corporation's research and development department has an idea for...
(Accounting for Research and Development Costs) Czeslaw Corporation's research and development department has an idea for a project it believes will culminate in a new product that would be very profitable for the company. Because the project will be very expensive, the department requests approval from the company's controller, Jeff Reid. Reid recognizes that corporate profits have been down lately and is hesitant to approve a project that will incur significant expenses that cannot be capitalized due to the requirements...
(Accounting for Research and Development Costs) Czeslaw Corporation's research and development department has an idea for...
(Accounting for Research and Development Costs) Czeslaw Corporation's research and development department has an idea for a project it believes will culminate in a new product that would be very profitable for the company. Because the project will be very expensive, the department requests approval from the company's controller, Jeff Reid. Reid recognizes that corporate profits have been down lately and is hesitant to approve a project that will incur significant expenses that cannot be capitalized due to the requirements...
The company X has spent total of $150,000 so far for research and development for this...
The company X has spent total of $150,000 so far for research and development for this product A, and just paid another $100,000 to a consulting firm to do the marketing research. The consulting firm has estimated that the product will have a very short life of only 4 years. It has also estimated that the annual sales volume will be 60,000 units and the selling price is $50 per unit. Further it has predicted that the sales volume of...
Recent advances in HIV research have led to development of drugs that can prevent the spread...
Recent advances in HIV research have led to development of drugs that can prevent the spread of HIV virus in the host. Thinking about the replication cycle of the HIV virus, list a likely drug target encoded by the HIV viral genome and explain in your own words how this new drug might work to stop the spread of HIV virus in the host.
Discuss the conditions that made Japan’s postwar economic development possible? How did SCAP policies contribute to...
Discuss the conditions that made Japan’s postwar economic development possible? How did SCAP policies contribute to or hinder Japan’s economic miracle?
Discuss the conditions that made Japan’s postwar economic development possible? How did SCAP policies contribute to...
Discuss the conditions that made Japan’s postwar economic development possible? How did SCAP policies contribute to or hinder Japan’s economic miracle?
Research a USA company that recently moved a corporate headquarters or factory or research and development...
Research a USA company that recently moved a corporate headquarters or factory or research and development center from the USA to another country. What were the advantages and disadvantages of the company in their offshoring decision? Develop a government-based incentive system to keep this offshoring from happening.
Research a USA company that recently moved a corporate headquarters or factory or research and development...
Research a USA company that recently moved a corporate headquarters or factory or research and development center from the USA to another country. What were the advantages and disadvantages of the company in their offshoring decision? Develop a government-based incentive system to keep this offshoring from happening.
Research a USA company that recently moved a corporate headquarters or factory or research and development...
Research a USA company that recently moved a corporate headquarters or factory or research and development center from the USA to another country. (a) What were the advantages and disadvantages of the company in their offshoring decision? (b)Develop a government-based incentive system to keep this offshoring from happening.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT