Question

In: Finance

Trump De Drum Ltd (TDT) is a company in aquacultural industry specialised in farming of aquatic...

Trump De Drum Ltd (TDT) is a company in aquacultural industry specialised in farming of aquatic organisms. DT is considering opening a new farm in Sandy Bay. This project would involve the purchase of 13 hectares land at a price of $1,000,000 (Note that: The land is not subject to depreciation for accounting and tax purposes). In addition to that, the company will need to purchase eight special equiments which cost $125,000 each. The equipments are expected to be in use for 5 years and after that, they will be scrapped without any residual value. Each year, each of these equipments will incur $5,000 maintenance cost. It is assumed that the farm will first be used at the beginning of the next financial year: 1 July 2021.

Before starting this new operation, TDT will need to redevelop and renovate the warehouse at the farm. This is expected to cost $200,000. Assume that TDT is not able to claim any annual tax deduction for the capital expenditure to the renovation of the building until the business is sold.

Revenue projections from the farm for the next five years are as follows:

Year 1

Year 2

Year 3

Year 4

Year 5

Beginning

1/7/2021

1/7/2022

1/7/2023

1/7/2024

1/7/2025

Ending

30/6/2022

30/6/2023

30/6/2024

30/6/2025

30/6/2026

Production quantity (tons)

120

140

170

185

185

Price (per tons)

$9,000

$9,150

$9,250

$9,300

$9,350

Operating variable costs associated with the new business including material costs and labour costs. Estimated material costs per tons in year 1 is $2,000 and this cost will increase by 3.5% every year. The farm will require about 6 workers working for 8 hours a day, 200 days per year. The pay rate is flat at $20/ hour including superannuation. Annual operating fixed costs associated with production (excluding depreciation) are $100,000. Existing administrative costs are $550,000 per annum. As a result of the new operation, these administrative costs will increase by 30%. The company is subject to a tax rate of 30% on its profits.

Meanwhile, TDT Ltd is currently financed by 60% of equity and 40% of debt. Company’s bond is traded at a price of $980. The bond has 10 year term, 8% coupon rate paid semi-annually and face value of $1,000. In addition, company’s equity has a beta of 1.2 while the risk-free rate in the market is 3% and market portfolio return is estimated to be 12%.

P. De Potato, the company CFO would like you to help him examine the viability of the project for the next five years, taking into account the projections of sales and operations costs prepared by company’s accountants.

Your tasks:

Based on the information in the case study, P. De Potato has asked you to write a report to TDT’s management advising them as to the best course of action regarding this project. Your report should address the following specific questions asked by management:
Do any 4 questions will be fine*******
other value can find here
https://che.gg/3exktro

Calculate the Net present value (NPV) of the project, assuming that the initial investment could be sold at the end of the five years for $1 million. Briefly comment on your results and make appropriate remarks on the assumptions made for these calculations if necessary.
Estimate the Internal rate of return (IRR) of the project. Briefly comment on your results
Using sensitivity analysis, recalculate NPV using the scenario of
A decrease in project sales by 10% annually.
An increase of the sale price by 5% annually
An increase of material costs change from 3.5% to 8% Briefly comment on your results.
In view of your answer to Point 4 to point 7 above, advise TDT’s management as to whether they should go ahead with the investment project. In your recommendations, you may wish to suggest possible refinements in the method used for evaluating this project.

Solutions

Expert Solution

Input/Formula Sheet:

Output Sheet:

2. Internal rate of return (IRR) of the project: 14.78%

3. Sensitivity analysis, recalculate NPV using the scenario of

A decrease in project sales by 10% annually: NPV = 20754

Updated Production

Financial Year

2021-22

2022-23

2023-24

2024-25

2024-25

Production Quantity (In Tons)

108

126

153

166.5

166.5

An increase of the sale price by 5% annually: NPV = 497948

Updated Selling Price

Financial Year

2021-22

2022-23

2023-24

2024-25

2024-25

Selling Price Per Ton

9450

9607.5

9712.5

9765

9817.5

An increase of material costs changes from 3.5% to 8% Briefly comment on your results. NPV: 226223.07

Updated Material Cost:

Financial Year

2021-22

2022-23

2023-24

2024-25

2024-25

Material Cost (Per Ton)

2000.00

2160.00

2332.80

2519.42

2720.98

4. Yes, they Should Accept The project. However please take Production in consideration. Because it is most Sensitive.

Feel free to ask any Query in Comment Section

Please provide feedback.

Cheers


Related Solutions

Trump De Drum Ltd (TDT) is a company in aquacultural industry specialised in farming of aquatic...
Trump De Drum Ltd (TDT) is a company in aquacultural industry specialised in farming of aquatic organisms. DT is considering opening a new farm in Sandy Bay. This project would involve the purchase of 13 hectares land at a price of $1,000,000 (Note that: The land is not subject to depreciation for accounting and tax purposes). In addition to that, the company will need to purchase eight special equiments which cost $125,000 each. The equipments are expected to be in...
Trump De Drum Ltd (TDT) is a company in aquacultural industry specialised in farming of aquatic...
Trump De Drum Ltd (TDT) is a company in aquacultural industry specialised in farming of aquatic organisms. DT is considering opening a new farm in Sandy Bay. This project would involve the purchase of 13 hectares land at a price of $1,000,000 (Note that: The land is not subject to depreciation for accounting and tax purposes). In addition to that, the company will need to purchase eight special equiments which cost $125,000 each. The equipments are expected to be in...
Trump De Drum Ltd (TDT) is a company in aquacultural industry specialised in farming of aquatic...
Trump De Drum Ltd (TDT) is a company in aquacultural industry specialised in farming of aquatic organisms. DT is considering opening a new farm in Sandy Bay. This project would involve the purchase of 13 hectares land at a price of $1,000,000 (Note that: The land is not subject to depreciation for accounting and tax purposes). In addition to that, the company will need to purchase eight special equiments which cost $125,000 each. The equipments are expected to be in...
Case Study: Trump De Tomato Ltd (TDT) is a company in aquacultural industry specialised in farming...
Case Study: Trump De Tomato Ltd (TDT) is a company in aquacultural industry specialised in farming of aquatic organisms. TDT is considering opening a new farm in Sandy Bay. This project would involve the purchase of 13 hectares land at a price of $1,000,000 (Note that: The land is not subject to depreciation for accounting and tax purposes). In addition to that, the company will need to purchase eight special equiments which cost $125,000 each. The equipments are expected to...
Miltons Ltd is a company based in Germany and is specialised in the production of a...
Miltons Ltd is a company based in Germany and is specialised in the production of a wide range of mobility scooters. Miltons Ltd exports its production to a retailer in the UK. The Management Board of Miltons Ltd is considering the budget for the coming year. The table below provides the original budget: Original Budget Expected volume of sales 10,000 units Selling price €200 per scooter Costs Total Variable Cost €600,000 Fixed Cost €400,000 However, Benjamin Hans the Director of...
QUESTION 2 Salju Bhd is a company that specialised in producing office furnishings for industry-customers as...
QUESTION 2 Salju Bhd is a company that specialised in producing office furnishings for industry-customers as well as for walk-in customers. The furnishings are grouped based on its materials. The following information is available from the company’s inventory records as at 31 December 2017. Wooden Furniture (RM) Bamboo Furniture (RM) Rattan Furniture (RM) Metal Furniture (RM) Glass Furniture (RM) Acrylic Furniture(RM) Historical cost – FIFO method (in total) 213,500 122,500 178,500 21,500 50,000 25,000 Estimated selling price (per unit) 4,125...
Sprint Bolt Ltd is a producer of specialised sport shoes. The company has been conducting research...
Sprint Bolt Ltd is a producer of specialised sport shoes. The company has been conducting research and development of a new model, where the lower mould can automatically adjust itself to avoid foot injury. The model has been tested and the managing board is happy to launch its production if it is financially viable. The company has already spent $800,000 for research and development. The new model will have a five- year lifetime, after that the company will stop its...
Sprint Bolt Ltd is a producer of specialised sport shoes. The company has been conducting research...
Sprint Bolt Ltd is a producer of specialised sport shoes. The company has been conducting research and development of a new model, where the lower mould can automatically adjust itself to avoid foot injury. The model has been tested and the managing board is happy to launch its production if it's financial viable. The company has already spent $800,000 for research and development. The new model will have a five-year lifetime, after that the company will stop its production. The...
Sprint Bolt Ltd is a producer of specialised sport shoes. The company has been conducting research...
Sprint Bolt Ltd is a producer of specialised sport shoes. The company has been conducting research and development of a new model, where the lower mould can automatically adjust itself to avoid foot injury. The model has been tested and the managing board is happy to launch its production if it is financially viable. The company has already spent $800,000 for research and development. The new model will have a five- year lifetime, after that the company will stop its...
QUESTION 4 KAM Ltd (KAM) is a private company in the electronics industry. The company has...
QUESTION 4 KAM Ltd (KAM) is a private company in the electronics industry. The company has grown steadily since its incorporation in 1997 and is seeking public listing in the next financial year. KAM prepared its financial statements under International Financial Reporting Standards (IFRS). You work in the finance department of KAM and are currently working on the financial statements for the year ended 30 April 2020. In order to gain maximum interest from the market when shares are offered...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT