Given Data Market capitalization on 28 March 2024 Feasibility study New Biotech Project useful lifetime (years) Building construction cost Machines and installation costs 139,138,000.00 1,000,000.00 7.00 210,000,000.00 490,000,000.00 Building tax allowable depreciable life (years) 30.00 Machines tax allowable depreciable life (years) 7.00 Loan 400,000,000.00 Term loan (years) 7.00 Interest rate (per annum) 6.00% Land lease 500,000.00 Sales in 2025 Annual growth rate of sales Annual variable cost (percentage of sales) Annual fixed cost Maintenance expense Annual growth rate of maintenance expense Marketing expense Annual growth rate of marketing expense 300,000,000.00 4.00% 20.00% 80,000,000.00 1,000,000.00 5.00% 500,000.00 1.00% 200,000.00 3.00% Training cost Annual growth rate of training costs CEO Salary in 2024 700,000.00 Buildings resale price in 2031 50,000,000.00 Machines resale price in 2031 10,000,000.00 Inventory in 2024 10,000,000.00 Inventory in 2023 7,000,000.00 Change in accounts payable in 2024 4,000,000.00 Accounts payable in 2024 10,000,000.00 Accounts Receivable in 2023 8,000,000.00 Accounts Receivable in 2024 11,000,000.00 Tax rate Discount rate 30.00% 12.00% Dividends in 2027 Dividend growth rate (per annum) 0.40 3.00%

Managerial Accounting
15th Edition
ISBN:9781337912020
Author:Carl Warren, Ph.d. Cma William B. Tayler
Publisher:Carl Warren, Ph.d. Cma William B. Tayler
Chapter12: Capital Investment Analysis
Section: Chapter Questions
Problem 7E
icon
Related questions
Question
Calculate the cash flows for this question
Given Data
Market capitalization on 28 March 2024
Feasibility study
New Biotech Project useful lifetime (years)
Building construction cost
Machines and installation costs
139,138,000.00
1,000,000.00
7.00
210,000,000.00
490,000,000.00
Building tax allowable depreciable life (years)
30.00
Machines tax allowable depreciable life (years)
7.00
Loan
400,000,000.00
Term loan (years)
7.00
Interest rate (per annum)
6.00%
Land lease
500,000.00
Sales in 2025
Annual growth rate of sales
Annual variable cost (percentage of sales)
Annual fixed cost
Maintenance expense
Annual growth rate of maintenance expense
Marketing expense
Annual growth rate of marketing expense
300,000,000.00
4.00%
20.00%
80,000,000.00
1,000,000.00
5.00%
500,000.00
1.00%
200,000.00
3.00%
Training cost
Annual growth rate of training costs
CEO Salary in 2024
700,000.00
Buildings resale price in 2031
50,000,000.00
Machines resale price in 2031
10,000,000.00
Inventory in 2024
10,000,000.00
Inventory in 2023
7,000,000.00
Change in accounts payable in 2024
4,000,000.00
Accounts payable in 2024
10,000,000.00
Accounts Receivable in 2023
8,000,000.00
Accounts Receivable in 2024
11,000,000.00
Tax rate
Discount rate
30.00%
12.00%
Dividends in 2027
Dividend growth rate (per annum)
0.40
3.00%
Transcribed Image Text:Given Data Market capitalization on 28 March 2024 Feasibility study New Biotech Project useful lifetime (years) Building construction cost Machines and installation costs 139,138,000.00 1,000,000.00 7.00 210,000,000.00 490,000,000.00 Building tax allowable depreciable life (years) 30.00 Machines tax allowable depreciable life (years) 7.00 Loan 400,000,000.00 Term loan (years) 7.00 Interest rate (per annum) 6.00% Land lease 500,000.00 Sales in 2025 Annual growth rate of sales Annual variable cost (percentage of sales) Annual fixed cost Maintenance expense Annual growth rate of maintenance expense Marketing expense Annual growth rate of marketing expense 300,000,000.00 4.00% 20.00% 80,000,000.00 1,000,000.00 5.00% 500,000.00 1.00% 200,000.00 3.00% Training cost Annual growth rate of training costs CEO Salary in 2024 700,000.00 Buildings resale price in 2031 50,000,000.00 Machines resale price in 2031 10,000,000.00 Inventory in 2024 10,000,000.00 Inventory in 2023 7,000,000.00 Change in accounts payable in 2024 4,000,000.00 Accounts payable in 2024 10,000,000.00 Accounts Receivable in 2023 8,000,000.00 Accounts Receivable in 2024 11,000,000.00 Tax rate Discount rate 30.00% 12.00% Dividends in 2027 Dividend growth rate (per annum) 0.40 3.00%
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Managerial Accounting
Managerial Accounting
Accounting
ISBN:
9781337912020
Author:
Carl Warren, Ph.d. Cma William B. Tayler
Publisher:
South-Western College Pub
Survey of Accounting (Accounting I)
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning
Intermediate Accounting: Reporting And Analysis
Intermediate Accounting: Reporting And Analysis
Accounting
ISBN:
9781337788281
Author:
James M. Wahlen, Jefferson P. Jones, Donald Pagach
Publisher:
Cengage Learning
SWFT Comprehensive Volume 2019
SWFT Comprehensive Volume 2019
Accounting
ISBN:
9780357233306
Author:
Maloney
Publisher:
Cengage
Principles of Accounting Volume 1
Principles of Accounting Volume 1
Accounting
ISBN:
9781947172685
Author:
OpenStax
Publisher:
OpenStax College
Financial Reporting, Financial Statement Analysis…
Financial Reporting, Financial Statement Analysis…
Finance
ISBN:
9781285190907
Author:
James M. Wahlen, Stephen P. Baginski, Mark Bradshaw
Publisher:
Cengage Learning