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%

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
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
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education