Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

CSL Limited considers selling new diagnostic products and it has the following estimates for this new project: price=$420 per unit variable costs=$145 per unit, fixed

image text in transcribed

CSL Limited considers selling new diagnostic products and it has the following estimates for this new project: price=$420 per unit variable costs=$145 per unit, fixed costs=56,800,000, quantity=81,000 units. By adding the new diagnostic product, management estimates that they will decrease the sales of existing products by 40,000 units per year. The existing products sell for $450 per unit and the variable cost per unit is $150. CSL Limited has spent about $170,000 for a marketing study, and about $330,000 on research and development for the new diagnostic products. The initial investment required is $6,600,000 in fixed assets, and these assets can be depreciated straight-line to zero. These assets are considered to have a 6-year life time, but be noted that the CSL management has decided to look at a 3-year project time frame because of future developments in diagnostic products. CSL Limited expects that in 3 years the equipment can be sold for about 30% of its acquisition cost. The new project will require $120,000 of net working capital at the start of the project, which is recoverable at the end of the project. CSL currently has $4,000,000 of liabilities on the 4,5% of interest rate p.a. The company tax rate is 30%. Required: a. Please create pro forma financial statements including the income statement and projected total cash flow. (9 marks) b. Using the information obtained in (a), please calculate the NPV of the project when the required rate of return is 12%. 3 marks) c Based on the NPV rule, will you accept this project? Also write down the reason for your decision. (1 mark) d. Using the information obtained in (a), please calculate the PI (profitability index) when the required rate of return is 12%. (2 marks) e Based on the pl rule, will you accept this project? Also write down the reason for your decision. (1 mark) Using the information obtained in (a), please calculate the payback period. (1 mark) g. Based on the payback rule, will you accept this project, provided that the cut-off payback period of this company is 25 years? Also mark CSL Limited considers selling new diagnostic products and it has the following estimates for this new project: price=$420 per unit variable costs=$145 per unit, fixed costs=56,800,000, quantity=81,000 units. By adding the new diagnostic product, management estimates that they will decrease the sales of existing products by 40,000 units per year. The existing products sell for $450 per unit and the variable cost per unit is $150. CSL Limited has spent about $170,000 for a marketing study, and about $330,000 on research and development for the new diagnostic products. The initial investment required is $6,600,000 in fixed assets, and these assets can be depreciated straight-line to zero. These assets are considered to have a 6-year life time, but be noted that the CSL management has decided to look at a 3-year project time frame because of future developments in diagnostic products. CSL Limited expects that in 3 years the equipment can be sold for about 30% of its acquisition cost. The new project will require $120,000 of net working capital at the start of the project, which is recoverable at the end of the project. CSL currently has $4,000,000 of liabilities on the 4,5% of interest rate p.a. The company tax rate is 30%. Required: a. Please create pro forma financial statements including the income statement and projected total cash flow. (9 marks) b. Using the information obtained in (a), please calculate the NPV of the project when the required rate of return is 12%. 3 marks) c Based on the NPV rule, will you accept this project? Also write down the reason for your decision. (1 mark) d. Using the information obtained in (a), please calculate the PI (profitability index) when the required rate of return is 12%. (2 marks) e Based on the pl rule, will you accept this project? Also write down the reason for your decision. (1 mark) Using the information obtained in (a), please calculate the payback period. (1 mark) g. Based on the payback rule, will you accept this project, provided that the cut-off payback period of this company is 25 years? Also mark

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

International Finance

Authors: Maurice D Levi

5th Edition

0415774594, 9780415774598

More Books

Students also viewed these Finance questions

Question

licensure as a psychologist in the respective jurisdiction; and

Answered: 1 week ago

Question

LO3 Describe the purpose of equity legislation.

Answered: 1 week ago

Question

LO4 Describe the purpose of privacy legislation.

Answered: 1 week ago