Project B Manorang Hijau Plantation (MIHP) will run a parallel Plantation Optimization program, at their site....
Fantastic news! We've Found the answer you've been seeking!
Transcribed Image Text:
"Project B" Manorang Hijau Plantation (MIHP) will run a parallel Plantation Optimization program, at their site. Scale of CPO mill at MIHP is significantly smaller than the capacity of the MRHP, having designed maximum daily capacity of only 270 tons of Palm Oil Fresh Fruit Branch (FFB). Productivity of the plantation is still below target but from results of the new palm oil tree replanting this will be significantly improved from the present harvest rate of 210 tons of FFB per day. Yield of the FFBs from these plants is expected to rise annually by 5 pct. The MIHP managers must evaluate the efficiency of maintaining existing machinery of their CPO mill had been purchased three years ago at a cost of IDR 18 billion and they are unsure meet future increases of the production budget. To assist in their evaluation, they have engaged the Technical Support team from Head Office to develop the proposal to replace the machinery. Latest report indicates that the existing machinery can only be a sold at an auction for a price of IDR 150 million. The current machine will have no market value at the end of its economic life. The same group of suppliers and contractors have been contacted by PT. GDAM procurement team received best quote through tender of IDR 28 billion as the base cost of the total replacement machinery and related hardware for PT. MIHP. Charge of 12 percent will be added on to this amount as part of the Turn-key project scope involving the technical design, construction, installation and commission services; until ready for handover and production run. After the project ended, the team expected the market value of the proposed machines null. In order to complete the capital budgeting process, the local management at MIHP has provided the following operational and financial figures as well as planning baselines: No. Info 1. 2. 3. 4. 5. 6. 7. 8. 9. 10. 11. 12. 13 14. 15. Value Current daily FFB processing capacity 205 ton using existing machinery Proposed daily FFB processing 210 ton capacity using new machinery Number of production days per year 360 days Net CPO extraction rate Average CPO price per kg (loco plant) Fixed operational cost using new machinery Fixed operational cost using existing machinery Variable operational cost per kg of CPO same for existing & new machinery Corporate Tax rate Cost of capital Change in working capital Depreciation method Project period Economic life: Present machine Economic life: Proposed machine 15% IDR 8900 IDR 20 billion IDR 21 billion IDR 6500 35% 15% IDR 16 billion MARCS 10 years 5 years 10 years Remarks reducing of 2% annually due to maintenance requirement Increase of 5% annually Plant running 360 days per year 1000 kg FFB will produced 150 kg CPO Increase of 2% annually Increase of 2% annually Increase of 5% annually Increase of 3% annually PT. GDAM management brought in the marketing, production management, procurement, capital investment, and accounting department to formulate estimates of the initial cost of the expansion, as well as future cash flow that can be used to evaluate this expansion. a. Should PT. GDAM replace the machines? Explain your reasoning. Provide complete analysis showing: initial investment, operating cash flows, terminal cash flow, as well as depreciation schedules, and using set of capital budgeting techniques (10pts). If PT. GDAM's cost of capital increases by 5 percent, would your recommendation change? (10pts) b. c. At what cost of capital, would your recommendation change? Indicate your decision on a net present value profile of this investment decision (10pts). "Project B" Manorang Hijau Plantation (MIHP) will run a parallel Plantation Optimization program, at their site. Scale of CPO mill at MIHP is significantly smaller than the capacity of the MRHP, having designed maximum daily capacity of only 270 tons of Palm Oil Fresh Fruit Branch (FFB). Productivity of the plantation is still below target but from results of the new palm oil tree replanting this will be significantly improved from the present harvest rate of 210 tons of FFB per day. Yield of the FFBs from these plants is expected to rise annually by 5 pct. The MIHP managers must evaluate the efficiency of maintaining existing machinery of their CPO mill had been purchased three years ago at a cost of IDR 18 billion and they are unsure meet future increases of the production budget. To assist in their evaluation, they have engaged the Technical Support team from Head Office to develop the proposal to replace the machinery. Latest report indicates that the existing machinery can only be a sold at an auction for a price of IDR 150 million. The current machine will have no market value at the end of its economic life. The same group of suppliers and contractors have been contacted by PT. GDAM procurement team received best quote through tender of IDR 28 billion as the base cost of the total replacement machinery and related hardware for PT. MIHP. Charge of 12 percent will be added on to this amount as part of the Turn-key project scope involving the technical design, construction, installation and commission services; until ready for handover and production run. After the project ended, the team expected the market value of the proposed machines null. In order to complete the capital budgeting process, the local management at MIHP has provided the following operational and financial figures as well as planning baselines: No. Info 1. 2. 3. 4. 5. 6. 7. 8. 9. 10. 11. 12. 13 14. 15. Value Current daily FFB processing capacity 205 ton using existing machinery Proposed daily FFB processing 210 ton capacity using new machinery Number of production days per year 360 days Net CPO extraction rate Average CPO price per kg (loco plant) Fixed operational cost using new machinery Fixed operational cost using existing machinery Variable operational cost per kg of CPO same for existing & new machinery Corporate Tax rate Cost of capital Change in working capital Depreciation method Project period Economic life: Present machine Economic life: Proposed machine 15% IDR 8900 IDR 20 billion IDR 21 billion IDR 6500 35% 15% IDR 16 billion MARCS 10 years 5 years 10 years Remarks reducing of 2% annually due to maintenance requirement Increase of 5% annually Plant running 360 days per year 1000 kg FFB will produced 150 kg CPO Increase of 2% annually Increase of 2% annually Increase of 5% annually Increase of 3% annually PT. GDAM management brought in the marketing, production management, procurement, capital investment, and accounting department to formulate estimates of the initial cost of the expansion, as well as future cash flow that can be used to evaluate this expansion. a. Should PT. GDAM replace the machines? Explain your reasoning. Provide complete analysis showing: initial investment, operating cash flows, terminal cash flow, as well as depreciation schedules, and using set of capital budgeting techniques (10pts). If PT. GDAM's cost of capital increases by 5 percent, would your recommendation change? (10pts) b. c. At what cost of capital, would your recommendation change? Indicate your decision on a net present value profile of this investment decision (10pts).
Expert Answer:
Answer rating: 100% (QA)
A Should PT GDAM replace the machines Explain your reasoning Provide complete analysis showing initial investment operating cash flows terminal cash f... View the full answer
Related Book For
Andersons Business Law and the Legal Environment
ISBN: 978-0324786668
21st Edition
Authors: David p. twomey, Marianne moody Jennings
Posted Date:
Students also viewed these general management questions
-
For Part B of the Project your teacher will provide yau with an Excel spreadsheet template file to complete the required tasks, see file name below: ENSACC414 Assensment 4 Part B templates Background...
-
A Pi Q Q, De Consumer surplus pre-tax is represented by the shaded region (use letter+letter format in alphabetical order, ex: A+B+C). Consumer surplus post-tax is represented by the shaded region AA...
-
A construction contractor is responsible for a project with seven key tasks. Some of the tasks can begin at any time, but others have predecessor tasks that must be completed previously. The...
-
ed The Engine Guys produces specialized engines for "snow climber buses. The company's normal monthly production volume is 2,500 engines, whereas its monthly production capacity is 5,000 engines. The...
-
Use the currency exchange rates in Table 3.2 to calculate the equivalent amounts of currencies. TABLE 3.2 Currency Cross Rates (noon, Toronto, August 13, 2009) Per C$ Per US$ Per Per Y Per Per AS...
-
Analyzing and Interpreting the Inventory Turnover Ratio Dell Inc. is the leading manufacturer of personal computers. In a recent year, it reported the following in dollars in millions: Net sales...
-
On December 14, 2011, appellant Aaron Olson contracted to receive telephone service from respondent CenturyLink and also applied for reduced-rate service that CenturyLink provides through Minnesotas...
-
The following information is available for Trinkle Company for the month of June: 1. The unadjusted balance per the bank statement on June 30 was $81,500. 2. Deposits in transit on June 30 were...
-
asap please 1. Determine a maintenance priority by calculating Preventive Maintenance Factors (PMFs) for the three pieces of equipment listed in the table below. Clearly state which piece of...
-
8.1 Create a one-way data table for profit at different levels of supplier contact in range B22:C33. Ensure that the price in cell C3 is $290 and the advertising budget in cell C5 is $35,000,000 (you...
-
Watch the video embedded below and explain the 3 ways on how to identify the research gap, leaning points of the video and importance to identify research gaps. 3 easy ways to identify the research...
-
What promotion pathways are there for FBI agent job? What requirements are there for promotion? and what actions needs to be take to advance in that career.
-
How do taxes help improve the quality of life in Canada? Explain
-
f'(x) = Let f(x) = -6 7x +5 Find f'(x).
-
Solve each system of equations by using a matrix. Write the augmented matrix, the solution matrix, and the solution to the system. 1. 2. x+y+z=6 2x-y+z=4 4x+y+3z=2 x-2y+3z=-4 y=z+w=7 -2x+2y-2z+4w=14...
-
A stone is thrown upward from the top of a building at an angle of 3 0 0 to the horizontal and with an initial speed of 2 3 . 0 m / s . The point of release is h = 5 0 . 0 m above the ground. ( a )...
-
Most directors believe in efficient stock markets yet most also engage in earnings management. Discuss the role of financial reporting within an efficient market and the reasons why firms engage in...
-
(8%) Problem 6: A student attaches a f= 3.5 kHz oscillator to one end of a metal rail of length L = 25 m. The student turns on the oscillator and uses a piezoelectric gauge at the other end to...
-
Blaylock was a voluntary psychiatric outpatient treated by Dr. Burglass, who became aware that Blaylock was violence prone. Blaylock told Dr. Burglass that he intended to do serious harm to Wayne...
-
In February or March, Corning Glass Works orally agreed to retain Hanan as management consultant from May 1 of that year to April 30 of the next year for a present value fee of $200,000. Was this...
-
Hornell Brewing Company is a supplier and marketer of alcoholic and nonalcoholic beverages, including the popular iced tea drink, Arizona. In 1992, Stephen A. Spry and Don Vultaggio, Hornells...
-
Let \(\left(B_{t} ight)_{t \geqslant 0}\) be a \(\mathrm{BM}^{1}\) and \(b(x), \sigma(x)\) autonomous and globally Lipschitz continuous coefficients. We have seen in Corollary 21.24 that the solution...
-
The linear growth of the coefficients is essential for Corollary 21.31. a) Consider the case where \(d=n=1, b(x)=-e^{x}\) and \(\sigma(x)=0\). Find the solution of this deterministic ODE and compare...
-
Let \((A, \mathfrak{D}(A))\) be the generator of a diffusion process in the sense of Definition 23.1 and denote by \(a, b\) the diffusion and drift coefficients. Show that \(a \in...
Study smarter with the SolutionInn App