Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Rare Agri - Products Ltd . is considering a new project with a projectedlife of seven ( 7 ) years. The project falls under the

Rare Agri-Products Ltd. is considering a new project with a projectedlife of seven (7) years. The project falls under the governmentssubsidy program for encouraging local agricultural products and iseligible for a one-time rebate of 25% on any initial equipmentinstalled for the project. The initial equipment (IE) will cost$41,000,000. At the end of year 1, an additional equipment (AE) costing$2,500,000 will be needed at the end of year 3. At the end of seven(7) years, the original equipment, IE, will have no resale value butthe supplementary equipment, AE, can be sold for $50,000. A workingcapital of $1,350,000 will be needed.The project is forecast to generate sales of agri-products over theseven years as follows:Year 170,000 unitsYear 2100,000 unitsYears 3-5250,000 unitsYears 6-7325,000 unitsA sale price of $150 per unit for the first two years is expected andthen decline to $90 per unit thereafter as the newness of the productloses some sheen. The variable expenses will amount to 30% of salesrevenue. Fixed cash operating expenses will amount to $1,100,000 peryear.The company falls in the 25% tax category for ordinary income and 40%tax category for capital gain.The initial equipment is depreciated as per the 7-year MACRS systemand the additional equipment is depreciated on a straight-line basis.In the event of a negative taxable income, the tax is computed asusual and is reported as a negative number, indicating a reduction inloss after tax.The initial financing of the project will be carried out as follows:-55% equity and 45% debt. The company paid $1.50 per share in the formof dividend this year, which is likely to increase at a rate of 3%per year for the near future. The current price of the companys stockis $9.50 per share. The bank loan is likely to be arranged at aninterest rate of 13.5% p.a.You are required to:1. Compute the appropriate rate for discounting the cash flows ofthe project 5 marks2. Compute the initial investment required 4 marks3. Compute the earnings before taxes for years 1 through 75 marks4. Compute the earnings after taxes for years 1 through 71 mark5. Compute the OCF for years 1 through 71 mark6. Compute the Terminal cash flow 3 marks7. Compute the FCF for years 1 through 71 mark8. Compute the NPV and IRR 4 marks9. Should the project be accepted? 1 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

More Books

Students also viewed these Finance questions