Question
6

The company Smart Inc. is a company that produces T-shirts in Toronto area. The results of the company which has been mediocr
The project requires the purchase of a land for 1 200 000S which will be sold in 10 years (end of project) for 2 200 000$. Su
Investors require 12% return on this type of project. Given this information, answer the following questions:
6. Calculate the Operational Cash Flow (OCF) of the 3rd year of this project.
The company Smart Inc. is a company that produces T-shirts in Toronto area. The results of the company which has been mediocre for the past couple of years have been presented in the annual financial statement. Sales (1 million units x 16S) Fixed Costs Variable Costs (1 million units x 10s) Depreciation Annual Profit (loss) 16 000 000S (10 000 000) (10 000 000) (3 000 000) (7 000 000) According to the experts, this loss has been caused by the poor performance of the equipment in the factory. They suggest to the board of directors to replace the old equipment by new ones. Considering following information, the board of directors asks you to evaluate this project for the company. The new equipments would increase the level of production and allow the company to avoid this loss entirely, but there is no projection concerning any profit. The purchase (including the installation) of the new equipment requires an initial investment for an amount of 18 000 000S. The old equipment can be sold in the beginning of project on the market for 1 500 000S (For simplification, consider this amount as an exchange value). The new equipment will be sold for 2 000 000S in 10 years (end of project). The purchase of the equipment requires a new issue of long term bonds with a coupon rate of 8% over 10 years. The project also requires major renovation of the old building for the amount of 500 000S and an additional investment in heavy machinery for the total amount of 1 000 000S at the end of 5h year (Both amounts are depreciable with declining method under the tax law). .
The project requires the purchase of a land for 1 200 000S which will be sold in 10 years (end of project) for 2 200 000$. Suppose that at this moment 50% of capital gains are tax-free under tax law The company also has to build a new building for an amount of 2 400 000S which will be sold at the end of the project for 3 200 000S. 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 000S in the beginning of project. Computers and furniture have to be replaced by new ones after 5 years for the amount of 600 000S. The do not have any salvage value. .At the present time, supplier account and client account are at 1 000 000S each. The project would increase client account and decrease supplier account by 50%. All related accounts will return to zero at the end of project. At the present time, Smart Inc is renting a warehouse 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 000S (to be paid annually at the end of each year). The cancellation of the old lease does not cause any penalty. The project also requires 5 new technicians today with annual salary of 60 000S for each and 5 other technicians in 5 years for annual salary of 75 000S 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 in the amount of 10 000S 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 20%.
Investors require 12% return on this type of project. Given this information, answer the following questions:
6. Calculate the Operational Cash Flow (OCF) of the 3rd year of this project.
0 1
Add a comment Improve this question Transcribed image text
Answer #1

Sol: Given tGat Considoa a com pon maul inc Company past couple of beloco tablo a 12 emoul usuaG ahove goual roue to CalcatoErd of os to YOuiwl1a.co.020 NeLo upmoul8,aco ro capita n tox Bale of od sire sod at and tion to apita in of tand Capita in OSaving in 6 co.cao Purchase стр.log cudaont puachose op NIDC on bemus od auip ofp mium men dopaecia EBIT in on ten m 6จ 12 12iroU ion obove o bo paesenl. toun # 9,999,469 -R 汰:- -fr ditional ニ895.ooo

Add a comment
Know the answer?
Add Answer to:
The company Smart Inc. is a company that produces T-shirts in Toronto area. The results of the co...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
  • The company Smart Inc. is a company that makes Dog Shampoo in Sudbury area. The results...

    The company Smart Inc. is a company that makes Dog Shampoo in Sudbury area. The results have been presented in the financial statement. Sales 16 000 000$ Fixed Costs (8 000 000) Variable Costs (12 000 000) Depreciation (3 000 000) Profit (loss) (7 000 000) According to the experts, this loss has been caused by the poor performance of the equipment. They suggest to the board of directors to replace the old equipment by new ones. Considering following information,...

  • Finance Question

    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$) 10 000 000$ 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...

  • Finco Inc. manufactures financial calculators. The company is deciding whether to introduce a new calculator. This...

    Finco Inc. manufactures financial calculators. The company is deciding whether to introduce a new calculator. This calculator will sell for $85. The company feels that sales will be 13,500, 13,900, 14,000, 14,200, and 13,000 units per year for the next 5 years. Variable costs will be 30% of sales, and fixed costs are $250,000 per year. The firm hired a marketing team to analyze the viability of the product and the marketing analysis cost $1,000,000. The company plans to use...

  • XYZ Inc. manufactures financial calculators. The company is deciding whether to introduce a new calculator. This...

    XYZ Inc. manufactures financial calculators. The company is deciding whether to introduce a new calculator. This calculator will sell for $100. The company feels that sales will be 12,500, 13,000, 14,000, 13,200, and 12,500 units per year for the next 5 years. Variable costs will be 25% of sales, and fixed costs are $300,000 per year. The firm hired a marketing team to analyze the viability of the product and the marketing analysis cost $1,500,000. The company plans to use...

  • Additional Information for All Question: Return on market is 10%, retun on T-bills is 4% and...

    Additional Information for All Question: Return on market is 10%, retun on T-bills is 4% and companies pay 40% corporate tax and 30% capital gains tax.. Aston Inc is a company that has a cost of capital of 16%. It is considering either leasing or purchasing a new machine for a project that still has 3 years of useful economic life left Aston Inc is currently using an old machine that is fully depreciated and amortized After accounting for revenue...

  • Additional Information for All Question: Return on market is 10%, return on T-bills is 4%, and...

    Additional Information for All Question: Return on market is 10%, return on T-bills is 4%, and companies pay 40% corporate tax and 30% capital gains tax. Aston Inc. is a company that has a cost of capital of 16%. It is considering either leasing or purchasing a new machine for a project that still has 3 years of useful economic life left. Aston Inc. is currently using an old machine that is fully depreciated and amortized After accounting for revenue...

  • Additional Information for All Question: Return on market is 10%, return on T-bills is 4%, and...

    Additional Information for All Question: Return on market is 10%, return on T-bills is 4%, and companies pay 40% corporate tax and 30% capital gains tax. Aston Inc. is a company that has a cost of capital of 16%. It is considering either leasing or purchasing a new machine for a project that still has 3 years of useful economic life left. Aston Inc. is currently using an old machine that is fully depreciated and amortized After accounting for revenue...

  • a company is considering purchasing new safety equipment. The equipment costs $1,750,000. The equipment is going...

    a company is considering purchasing new safety equipment. The equipment costs $1,750,000. The equipment is going to be depreciated using straight-line to zero in 3 years. additional revenues for the equipment are $1,350,000 and the annual expenses are $400,000. After three years the company will sell the safety equipment for $140,000. The intial investment in working capital is $200,000 and the 35 percent tax bracket and requires an 18% return on projects. What is the NPV of the project? also...

  • ASSIGNMENT 1 Burton is a small manufacturing company that makes furniture. They are considering a project...

    ASSIGNMENT 1 Burton is a small manufacturing company that makes furniture. They are considering a project where they will make special metal ornaments; this is considered to be in the normal area of its business. This will involve the company buying a new piece of equipment, the capital costs of which will be $400,000; there will also be an extra $50,000 of installation costs which can be expensed straight away. This piece of equipment will replace an old machine which...

  • ​(Replacement project cash​ flows)  The Minot Kit Aircraft Company of​ Minot, North​ Dakota, uses a plasma...

    ​(Replacement project cash​ flows)  The Minot Kit Aircraft Company of​ Minot, North​ Dakota, uses a plasma cutter to fabricate metal aircraft parts for its plane kits. The company currently is using a cutter that it purchased four years ago that has a book value of ​$70 comma 000 and is being depreciated ​$17 comma 500 per year over the next 4 years. If the old cutter were to be sold​ today, the company estimates that it would bring in an...

ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT