Amendment3
Pharmos Incorporated is a Pharmaceutical Company which is considering investing in a new production line of portable electrocardiogram (ECG) machines for its clients who suffer from cardio vascular diseases. The company has to invest in equipment which cost $2,500,000 and falls within a MARCS depreciation of 5-years, and is expected to have a scrape value of $200,000 at the end of the project. Other than the equipment, the company needs to increase its cash and cash equivalents by $100,000, increase the level of inventory by $30,000, increase accounts receivable by $250,000 and increase account payable by $50,000 at the beginning of the project. Pharmos Incorporated expect the project to have a life of five years. The company would have to pay for transportation and installation of the equipment which has an invoice price of $450,000.
The company has already invested $75,000 in Research and Development and therefore expects a positive impact on the demand for the new product line. Expected annual sales for the ECG machines in the first three years are $1,200,000 and $850,000 in the following two years. The variable costs of production are projected to be $267,000 per year in years one to three and $375,000 in years four and five. Fixed overhead is $180,000 per year over the life of the project.
The introduction of the new line of portable ECG machines will cause a net decrease of $50,000 each yearin profit contribution after taxes, due to a decrease in sales of the other lines of tester machines produced by the company. By investing in the new product line Pharmos Incorporated would have to use a packaging machine which the company already has and will be sold at the end of the project for $350,000 after-tax in the equipment market.
The company’s financial analyst has advised Pharmos Incorporated to use the weighted average cost of capital as the appropriate discount rate to evaluate the project. The following information about the company’s sources of financing is provided below:
- The company will contract a new loan in the sum of $2,000,000 that is secured by machinery and the loan has an interest rate of 6 percent. Pharmos Incorporated has also issued 4,000 new bond issues with an 8 percent coupon, paid semi-annually and matures in 10 years. The bonds were sold at par, and incurred floatation cost of 2 percent per issue.
- The company’s preferred stock pays an annual dividend of 4.5 percent and is currently selling for $60, and there are 100,000 shares outstanding.
- There are 300,000 shares of common stock outstanding, and they are currently selling for $21 each. The beta on these shares is 0.95.
Other relevant information about the company follows:
The 20-year Treasury Bond rate is currently 4.5 percent and you have estimated market-risk premium to be 6.75 percent using the returns on stocks and Treasury bonds from 2010 to 2019. Pharmos Incorporated has a marginal tax rate of 25 percent.
As a recent graduate of the UWIOC, The General Manager of the company has hired you to work alongside the Financial Controller of the company to help determine whether the company should invest in the new product line. He has provided you with the following questions to guide you in your assessment of the project and to present your findings to the Company.
- The initial outlay of the project.
Cost of Asset
|
2,500,000
|
Transportation & Installation
|
450,000
|
Increase in cash & cash equity
|
100,000
|
Inventory
|
30,000
|
Accounts Receivable
|
250,000
|
Accounts Payable
|
50,000[
|
Total initial investment
|
3,280,000
|
- The annual after-tax operating cash flow for year 1-5
Year
|
1
|
2
|
3
|
4
|
5
|
Depreciation
|
20%
|
32%
|
19%
|
12%
|
12%
|
D/Amount
|
0.2(2.5mil – 450k)
|
944,000
|
560,500
|
354,400
|
354,000
|
Sales
|
1,200,000
|
1,200,000
|
1,200,000
|
850,000
|
850,000
|
Less: Opcosts
|
267,000
|
267,000
|
267,000
|
375,000
|
375,000
|
Con =
|
933,000
|
933,000
|
933,000
|
475,000
|
475,000
|
Less: Fixed
|
180,000
|
180,000
|
180,000
|
180,000
|
180,000
|
Less:dep
|
590,000
|
944,000
|
560,500
|
354,000
|
354,000
|
PBT =
|
163,000
|
-191,000
|
192,500
|
-59,000
|
-59,000
|
Tax (25%)
|
40,750
|
-47000
|
48,125
|
-14,750
|
-14,750
|
PAT
|
122,250
|
-143,250
|
144,375
|
-44,250
|
-44,250
|
+ dep
|
590,000
|
944,000
|
560,500
|
354,000
|
354,000
|
Operating CF
|
712,250
|
800,750
|
704,875
|
309,750
|
309,750
|
- Determine the terminal year non-operating cash flow in year 5
Cost of Machine
|
2,950,000
|
Less Depreciation
|
2,802,500
|
Written down value
|
147,500
|
Sales Price
|
200,000
|
Profit/Loss
|
52,500
|
Tax
|
13,125
|
Non – Operating Cash Flow
|
186,875
|
From the information provided:
- Determine the Net Present Value of the project and advice the company whether to invest in the new line of product
- Determine the estimated Internal Rate of Return of the project.
- Should the project be accepted based on the IRR?