complete all requirements
all the values are provided. each table is different.
More info Option 1: The plant can be leased to the Coil Corporation, one of Brass's suppliers, for 3 years. Under the lease terms, Coil would pay Brass $210,000 rent per year (payable at year-end) and would grant Brass a $57,000 annual discount from the normal price of coils purchased by Brass. (Assume that the discount is received at year-end for each of the 3 years.) Coil would bear all of the plant's ownership costs. Brass expects to sell this plant for $200,000 at the end of the 3 -year lease. Option 2: The plant could be used for 3 years to make mattress covers as an accessory to be sold with a mattress. Fixed overhead costs (a cash outflow) before any equipment upgrades are estimated to be $15,000 annually for the 3 -year period (assume the fixed costs occur at year-end). The covers are expected to sell for $26 each and variable cost per unit is expected to be $8. The following production and sales of the mattress covers are expected: 2021, 19,000 units; 2022,16,000 units; 2023,21,000 units. In order to manufacture the mattress covers, some of the plant equipment would need to be upgraded at an immediate cost of $105,000. The equipment would be depreciated using the straight-line depreciation method and zero terminal disposal value over the 3 years it would be in use. Because of the equipment upgrades, Brass could sell the plant for $400,000 at the end of 3 years. No change in working capital would be required. Option 3: The plant, which has been fully depreciated for tax purposes, can be sold immediately for $820,000. Requirements 1. Calculate net present value of each of the options and determine which option Brass should select using the NPV criterion. 2. What nonfinancial factors should Brass consider before making its choice? The Brass Compary is a national mattross manufacturer. its Marion plant will become idle on December 31,2020 . Nina Simon, the corporate controller, has been asked to look at three options regarding the plant (Cick the icon to view the options.) Brass Company treats ak cash flows as if they occur at the end of the year, and uses an ather-tax 5 table required rate of return of 8%. Brass is subjoct to a 20% tax rate on all income, including capital gains. Requirement 1. Calculate net present value of each of the options and determine which option Brass should select using the NPV critenion Bogin the calculation of Opbon 1 by determining the affer-tax eash inflow for tent. Then, delermine the after-tax cash inflow for the matecial purchases discount. Finaly, detormine the aftentax cash inflow on sale of the plant and the total net present value (NPV) of Option 1. (Use toctoes to three docimai places. XxX. and use a minus sign or parentheses for a negative net present value. Enter the net prosent value of the invesiment rounded to the nearest whole dolac) Reference Reference Reference Teference
