Hilary Maskona, the CEO of AllVax, met with her advisor, Vincent Purell, to review a capital-expenditure...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Hilary Maskona, the CEO of AllVax, met with her advisor, Vincent Purell, to review a capital-expenditure proposal on a production plant to produce COVID-19 vaccines using mRNA technology. The proposal, named AntiCov Flow project, calls for an expenditure of $9 million spread over three years to covert an existing production plant from batch to continuous-flow technology and to install sophisticated state-of-the-art process controls throughout the plant. This project is only feasible with a continuous source of cationic lipids from a chemical synthesis process conducted in a specialised manufacturing facility. The proposal suggests AllVax to purchase this type of manufacturing facility from a supplier (rather than sourcing the cationic lipids from two separate suppliers). AllVax has an option to exclusively purchase the cationic lipids facility from a supplier for $4 million (included in the proposed $9 million expenditure). The option was purchased several years earlier. Vincent advises the CEO that a comparable cationic lipids manufacturing facility can be sold today for $7 million in an auction. Vincent also forecasts that at the end of the project, the value of the cationic lipids manmufacturing facility will be $30 million. This option will expire in 5 months. 2nd year, and 3 months in the 3rd The proposal will require the plant to be shut down for 5 months in the 1" year, 4 months in the: year. Vincent believes the loss will not be permanent. The benefits include an increase of 6% in new output gain on old output [new output = old output x (1+6%)] and an increase of 3% in gross margin on old gross margin of 11.5% (new gross margin = old gross margin + gross margin increase). The increased outputs will necessitate additional work-in-process inventory in value to 3% of the increased cost of goods. Vincent suggests that new assets will be fully depreciated on a straight-line basis over the life of the project. It is AllVax's policy to record depreciation expenses in the same year as expenditures. Vincent also estimates that overhead costs are at 3.5% of the increased sales. Inflation is set at 0%. ALLVAX ANALYSIS OF ANTICOV FLOW PROJECT (Financial values in millions of Australian Dollars) Assumptions Annual Output (metric tons) New Output Gain on Old Output Maximum Possible Output Price/ton (dollars) Inflation (prices and costs) Gross margin increase 260.000 Discount rate Overhead/Sales 10.0% 3.5% 6.0% 286,000 Salvage Value WIP Inventory/Cost of Goods Sold Terminal Value of Specialised Manufacturing Facility 541 0.0% 3.0% 3.00% 30 Months Downtime, Construction 2021 5 Old Gross Margin Tax Rate Number of shares outstanding Investment Outlay (millions) 11.5% 30.0% 2022 4 2023 200,000,000 Now 4 2021 3 2022 1 2023 1 3 Year Now 2021 2022 2023 2024 1. Estimate of Incremental Gross Profit New Output Lost Output--Construction New Sales (Millions) New Gross Margin New Gross Profit Old Output 260,000 260,000 260,000 260,000 Old Sales 140.66 140.66 140.66 140.66 Old Gross Profit 16.18 16.18 16.18 16.18 Incremental Gross Profit (16.18) (16.18) (16.18) (16.18) 2. Estimate of Incremental Depreciation Yr. 0 Outlays Yr. 1 Outlays Yr. 2 Outlays Yr. 3 Outlays Total, New Depreciation 3. Overhead 4. Pretax Incremental Profit 5. Tax Expense 6. After-tax Profit 7. Cash Flow Adjustments Add back Depreciation Less additional WIP inventory WIP Inventory Recovery Capital Spending Terminal Value, land 8. Free Cash Flow Hilary Maskona, the CEO of AllVax, met with her advisor, Vincent Purell, to review a capital-expenditure proposal on a production plant to produce COVID-19 vaccines using mRNA technology. The proposal, named AntiCov Flow project, calls for an expenditure of $9 million spread over three years to covert an existing production plant from batch to continuous-flow technology and to install sophisticated state-of-the-art process controls throughout the plant. This project is only feasible with a continuous source of cationic lipids from a chemical synthesis process conducted in a specialised manufacturing facility. The proposal suggests AllVax to purchase this type of manufacturing facility from a supplier (rather than sourcing the cationic lipids from two separate suppliers). AllVax has an option to exclusively purchase the cationic lipids facility from a supplier for $4 million (included in the proposed $9 million expenditure). The option was purchased several years earlier. Vincent advises the CEO that a comparable cationic lipids manufacturing facility can be sold today for $7 million in an auction. Vincent also forecasts that at the end of the project, the value of the cationic lipids manmufacturing facility will be $30 million. This option will expire in 5 months. 2nd year, and 3 months in the 3rd The proposal will require the plant to be shut down for 5 months in the 1" year, 4 months in the: year. Vincent believes the loss will not be permanent. The benefits include an increase of 6% in new output gain on old output [new output = old output x (1+6%)] and an increase of 3% in gross margin on old gross margin of 11.5% (new gross margin = old gross margin + gross margin increase). The increased outputs will necessitate additional work-in-process inventory in value to 3% of the increased cost of goods. Vincent suggests that new assets will be fully depreciated on a straight-line basis over the life of the project. It is AllVax's policy to record depreciation expenses in the same year as expenditures. Vincent also estimates that overhead costs are at 3.5% of the increased sales. Inflation is set at 0%. ALLVAX ANALYSIS OF ANTICOV FLOW PROJECT (Financial values in millions of Australian Dollars) Assumptions Annual Output (metric tons) New Output Gain on Old Output Maximum Possible Output Price/ton (dollars) Inflation (prices and costs) Gross margin increase 260.000 Discount rate Overhead/Sales 10.0% 3.5% 6.0% 286,000 Salvage Value WIP Inventory/Cost of Goods Sold Terminal Value of Specialised Manufacturing Facility 541 0.0% 3.0% 3.00% 30 Months Downtime, Construction 2021 5 Old Gross Margin Tax Rate Number of shares outstanding Investment Outlay (millions) 11.5% 30.0% 2022 4 2023 200,000,000 Now 4 2021 3 2022 1 2023 1 3 Year Now 2021 2022 2023 2024 1. Estimate of Incremental Gross Profit New Output Lost Output--Construction New Sales (Millions) New Gross Margin New Gross Profit Old Output 260,000 260,000 260,000 260,000 Old Sales 140.66 140.66 140.66 140.66 Old Gross Profit 16.18 16.18 16.18 16.18 Incremental Gross Profit (16.18) (16.18) (16.18) (16.18) 2. Estimate of Incremental Depreciation Yr. 0 Outlays Yr. 1 Outlays Yr. 2 Outlays Yr. 3 Outlays Total, New Depreciation 3. Overhead 4. Pretax Incremental Profit 5. Tax Expense 6. After-tax Profit 7. Cash Flow Adjustments Add back Depreciation Less additional WIP inventory WIP Inventory Recovery Capital Spending Terminal Value, land 8. Free Cash Flow
Expert Answer:
Answer rating: 100% (QA)
Answer Free Cash Flows in millions for the years Now Year 0 400 2021 Year 1 348 2022 Year 2 345 2023 ... View the full answer
Related Book For
Elementary Statistics
ISBN: 978-0538733502
11th edition
Authors: Robert R. Johnson, Patricia J. Kuby
Posted Date:
Students also viewed these general management questions
-
The Zone Company is evaluating a capital expenditure proposal that requires an initial investment of $3,650,000. The machine will improve productivity and thereby increases net after-tax cash inflows...
-
ISC Production Corporation is evaluating a capital expenditure proposal to acquire and install a computer integrated manufacturing system. The proposed CIM system will have the same total productive...
-
Geary Company is considering a capital expenditure proposal that will cost $30,000 but is expected to yield the following after-tax net cash inflows over its 5-year life: The cash flows are expected...
-
Given this expression, what can we say about the problem domain? tBoat (BoatSerialNo, BoatType, Manufacturer, Price, Customer, Date Of Sales Rep) SalesRep should not be in the expression at all...
-
What are the differences between civil and criminal law?
-
From t = 0 to t = 5.00 min, a man stands still, and from t = 5.00 min to t = 10.0 min, he walks briskly in a straight line at a constant speed of 2.20 m/s. What are (a) His average velocity vavg and...
-
On 1 October 2025, Kevin Lindsay and Sharon Foster formed a partnership. Some business assets and the liabilities of Lindsay were assumed by the partnership, and these are listed below at both...
-
Consider the facts presented in E22-14. Tremonts operating expenses include the following: Rent, $2,000 a month Salary, $3,000 a month Commissions, 3% of sales Depreciation, $1,000 a month...
-
Question Two. Evaluate the levels of management Question Three. [15 marks] A chief executive officer cannot perform all the activities in organization; discuss the importance of the organizing...
-
Identify the compound with molecular formula C7H14O that gives the following proton-coupled 13C NMR spectrum. 80 60 40 20 o (ppm) frequency
-
JoyCo acquired equipment on January 1, 2022, at a cost of $90,000 and with an estimated useful life of 10 years. The machine has a residual value of $10,000. JoyCo uses the double-declining-balance...
-
Expound on how FAS 8 addresses translation issues and alteration of exchange rates in the income statement, balance sheet and Stockholders" equity statements?
-
elect from the option list provided the type of report that best fits each example below. Each choice may be used once, more than once, or not at all. Example Report 1. Financial statements. Periodic...
-
Use A- to decode the cryptogram. 2 2 7 -1-4-7 13 19 10 -1 -33 -77 3 -2 -14 4 1 -9 -5 -25 -47 4 1 -9 A = 1 3 9 r
-
b. Prepare the Income Statement for the year ended 30 June 2020 using the following template: Maloney Co Income Statement for the year ended 30 June 2020 Sales Less Cost of Goods Sold Gross Profit...
-
You are getting ready to start a new project that will incur some cleanup and shutdown costs when it is completed. The project costs $ 5.35 million up front and is expected to generate $ 1.19 million...
-
Distinguish between informative and persuasive speaking. What, specifically, is the difference between the two and how can persuasive speaking potentially be more difficult?
-
r = 0.18 Find the coefficients of determination and non-determination and explain the meaning of each.
-
An April 21, 2009, USA Today article titled On road, its do as I say, not as I do reported that 58% of U.S. adults speed up to beat a yellow light. Suppose you conduct a survey in your hometown of...
-
The State Conservation Department used surveillance cameras to study the reaction of white-tailed deer to traffic as they used a wildlife underpass to cross a major highway. When a car or truck...
-
Injuries are unfortunately part of every sport. High school basketball is no exception, as the following table shows.The percentages listed are the percent of reported injuries that occur to high...
-
Suppose a bond is taxable for both federal and state purposes. Let Rb = the BTROR on the bond, tfed = the federal tax rate, and tst = the state tax rate. Determine the ATROR (i.e., after federal and...
-
Under what conditions are the Exempt Model and Pension Model equivalent? Under what conditions would one model perform better than the other? How does the \($6,500\) limitation on deductible and Roth...
-
Consider three taxpayers who are in the following tax brackets: Alice 25% Brad 35% Camille 40%
Study smarter with the SolutionInn App