The company Smart Inc. is a company that produces Dog Shampoo in Toronto area. The results...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The company Smart Inc. is a company that produces Dog Shampoo in Toronto area. The results of the company, which has been mediocre for the past couple of years, have been presented in the annual financial statement. Sales (1 million units x 10$) 10 000 000S Fixed Costs (5 000 000) Variable Costs (1 million units x 7$) (7 000 000) Depreciation (3 000 000) Annual Profit (loss) (5 000 000) According to the experts, the loss has been caused by the poor performance of the equipment in the factory. They suggest to the board of directors to replace the old equipment by new ones. Considering following information, the board of directors asks you to evaluate this project for the company. The new equipment would increase the level of production and allow the company to avoid this loss entirely, but there is no projection concerning any profit. The purchase (including the installation) of the new equipment requires an initial investment for an amount of 8 000 000S. The old equipment can be sold in the beginning of project on the market for 500 000S (For simplification, consider this amount as an exchange value). The new equipment will be sold for 1 000 000S in 10 years (end of project). The project also requires major renovations of the factory building for a total amount of 1 000 000S (The amount of major renovations is depreciable with declining method under the tax law). • The company also has to build a new building at the beginning of the project for an amount of 2 400 000S which will be sold at the end of the project for 3 200 000$. This amount is depreciable with declining method. The project also requires an additional investment in new Computers and furniture for a total amount of 400 000$ in the beginning of project. Computers and furniture have no salvage value. • At the present time, Smart Inc. is renting a warchouse for the annual rent of 50 000S (paid at the end of year). If the company undertakes the new project, they will need to cancel the lease of the old warehouse and to rent a larger warehouse for the annual rent of 200 000$ (to be paid annually at the end of each year). The project also requires 5 new technicians today with annual salary of 60 000$ for each. • Given the performance of new equipment, Smart Inc could lay off 80 employees whose annual salaries is 40 000S. The lay-offs will oblige the company to pay lay-off premiums for the total amount of 10 000$ to each employee which will be tax deductible. The corporate tax rate is at 40%. The new equipment and new heavy machinery are in the category with a depreciation of 20%, the major renovations are depreciated at 25%, the new building is depreciated at 10%, all items depreciations are calculated with decreasing (declining) method. The computers and furniture are depreciated by linear method at 10%. Investors require 12% return on this type of project. Given this information, answer the following questions: 1. Identify ONE BY ONE each item of the investment and calculate the total investment in this project. 2. Identify ONE BY ONE and calculate separately the present value of each periodical cash flow (annual incomes and expenses) during the project. 3. Identify ONE BY ONE and calculate separately the present value of each cash flow of the end of the project. 4. Calculate the Net Present Value of this project (You just have to add up your responses in 1, 2 and 3 for this one). The company Smart Inc. is a company that produces Dog Shampoo in Toronto area. The results of the company, which has been mediocre for the past couple of years, have been presented in the annual financial statement. Sales (1 million units x 10$) 10 000 000S Fixed Costs (5 000 000) Variable Costs (1 million units x 7$) (7 000 000) Depreciation (3 000 000) Annual Profit (loss) (5 000 000) According to the experts, the loss has been caused by the poor performance of the equipment in the factory. They suggest to the board of directors to replace the old equipment by new ones. Considering following information, the board of directors asks you to evaluate this project for the company. The new equipment would increase the level of production and allow the company to avoid this loss entirely, but there is no projection concerning any profit. The purchase (including the installation) of the new equipment requires an initial investment for an amount of 8 000 000S. The old equipment can be sold in the beginning of project on the market for 500 000S (For simplification, consider this amount as an exchange value). The new equipment will be sold for 1 000 000S in 10 years (end of project). The project also requires major renovations of the factory building for a total amount of 1 000 000S (The amount of major renovations is depreciable with declining method under the tax law). • The company also has to build a new building at the beginning of the project for an amount of 2 400 000S which will be sold at the end of the project for 3 200 000$. This amount is depreciable with declining method. The project also requires an additional investment in new Computers and furniture for a total amount of 400 000$ in the beginning of project. Computers and furniture have no salvage value. • At the present time, Smart Inc. is renting a warchouse for the annual rent of 50 000S (paid at the end of year). If the company undertakes the new project, they will need to cancel the lease of the old warehouse and to rent a larger warehouse for the annual rent of 200 000$ (to be paid annually at the end of each year). The project also requires 5 new technicians today with annual salary of 60 000$ for each. • Given the performance of new equipment, Smart Inc could lay off 80 employees whose annual salaries is 40 000S. The lay-offs will oblige the company to pay lay-off premiums for the total amount of 10 000$ to each employee which will be tax deductible. The corporate tax rate is at 40%. The new equipment and new heavy machinery are in the category with a depreciation of 20%, the major renovations are depreciated at 25%, the new building is depreciated at 10%, all items depreciations are calculated with decreasing (declining) method. The computers and furniture are depreciated by linear method at 10%. Investors require 12% return on this type of project. Given this information, answer the following questions: 1. Identify ONE BY ONE each item of the investment and calculate the total investment in this project. 2. Identify ONE BY ONE and calculate separately the present value of each periodical cash flow (annual incomes and expenses) during the project. 3. Identify ONE BY ONE and calculate separately the present value of each cash flow of the end of the project. 4. Calculate the Net Present Value of this project (You just have to add up your responses in 1, 2 and 3 for this one).
Expert Answer:
Answer rating: 100% (QA)
1 Investment items and total Investment items New Equipment 800000000 Old Equipment 50000000 Factory Building 100000000 New Building 240000000 Compute... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
. Heron, Inc. is a company that re-sells one product, a lawn chair. A contractor makes the product exclusively for Heron, so Heron has no manufacturing costs. Henron sells each chair for $10 per...
-
Farley, Inc. is a manufacturer that produces customized computer components for several well-known computer-assembly companies. Farleys latest contract with CompWest.com calls for Farley to deliver...
-
Farley, Inc. is a manufacturer that produces customized computer components for several well-known computer-assembly companies. Farleys latest contract with CompWest.com calls for Farley to deliver...
-
5) Pablo Escobar has recently opened a slipper sandal Shop in Brisbane, Australia, a store that specializes in fashionable sleeper sandals. Pablo has just received a degree in business and he is...
-
Do analytical procedures use only financial data based on transactions and balances for the current period? Explain using examples.
-
Inmate Jay Leburd has brought suit in federal court challenging the conditions of his confinement in the Intensive Management Unit (IMU) of a maximum security state prison. Specifically, Leburd...
-
An emergency flooding system for a nuclear reactor core is shown in Fig. P8.76. Find the power input required to flood the core at the rate of \(5000 \mathrm{gal} / \mathrm{min}\). Assume a...
-
Balanced Scorecard or activity-based costing Suppose an organization has not implemented either activity-based costing or a Balanced Scorecard but believes both would be valuable for the...
-
As you may have been told, I will be keeping an eye on the landlord and tenant files while lawyer Lorraine Leasehold is on maternity leave (Lawyer Sue Good will be reviewing my work) and I really...
-
We left Lou for a few weeks and despite his best intentions, he has not been staying on top of his bookkeeping. With the new apartment complex account, business is booming. Probably. Maybe? It's hard...
-
Some employers must provide unpaid leave for family- and medical-related reasons under the Family and Medical Leave Act (FMLA). Paid leave is not required by federal law; however, it is required by...
-
Can you elaborate on the principles of tissue engineering and regenerative medicine, including scaffold design, cell culture techniques, and biomaterial selection, for repairing and replacing damaged...
-
Ziehart Pharmaceuticals reported Net Sales of $186,000 and Cost of Goods Sold of $62,000. Candy Electronics Corporation reported Net Sales of $44,000 and Cost of Goods Sold of $32,600. Required: 1....
-
What ethical considerations arise from the utilization of biotechnological interventions in fields such as gene therapy, genetically modified organisms (GMOs), and personalized medicine ?
-
What is the most optimal set of steps to design a trillion transistor IC to be used for real-time applications?
-
Use synthetic division to find the quotient and the remainder. (4x4 + 13x3 + 3x-6)=(x+3)
-
On December 31, 2022, Figg Company reported net sales revenue of $155,000, gain on the sale of equipment of $2,000, rent revenue of $4,000, and rent expense of $5,000. What would be reported as other...
-
Fahrad Inc. sells all of its product on account. Fahrad has the following accounts receivable payment experience: Percent paid in the month of sale .........10 Percent paid in the month after the...
-
The Alfredo Fragrance Company produces only one product, a perfume called Hint of Elegance. Hint of Elegance consists of two secret ingredients blended into an exclusive fragrance, which is marketed...
-
What is the difference between postponement and channel assembly?
-
Each breakdown of a graphic plotter table at Airbus industries costs $50. Find the expected daily breakdown cost, given the followingdata: Number of breakdowns Daily breakdown probability .1 .2.4 .2 1
-
The risk that can be diversified away is best described as: A. beta risk. B. systematic risk. C. unsystematic risk.
-
Which of the following statement is not true: A. A company's beta does not change over time. B. The fundamental beta allows for potential of beta to change over time. C. An historical beta is...
-
An efficient portfolio, according to Markowitz, is all but which of the following: A. lowest risk for a given level of expected return. B. greatest expected return for a given level of risk. C....
Study smarter with the SolutionInn App