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:
- Construct the Income Statement, and Cash Flow Statement for the
project
- Determine the Net Cash Flows, PW, and IRR of the project.
- 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.
- Determine the Net Cash Flows, PW, and IRR of the project, with
inflation.
- Comment on the effect of the inflation on PW, and IRR of the
project.
- Comment on “Gains tax” and “Sunk cost” amounts if there is
any.
Part three:
- Would you recommend that the firm approve the project under the
case of no inflation?
- Would you recommend that the firm approve the project under the
case of inflation?
Part four:
- What is the break-even for demand of the project under case of
no inflation?
- 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