It is December 2022. Josephine Cochrane owns and operates a small-appliance repair shop. The shop rents...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
It is December 2022. Josephine Cochrane owns and operates a small-appliance repair shop. The shop rents space in a building and is quite busy. Ms. Cochrane is considering constructing a new. larger shop that would replace the existing facility. If construction began in the next few weeks, the shop would be operational before year end. Ms. Cochrane's plan is to operate the shop for ten years and then to retire at the end of 2032. Ms. Cochrane estimates that the new shop would require roughly 1,500 square metres of space. Suitable land is currently available at a cost of $175,000. The building would cost about $750 per square metre to construct or $1,125,000 in total. Equipment would cost a further $375,000. In addition, the new shop requires the use of existing resources which would otherwise be used for other productive uses. Ms. Cochrane estimates the foregone after-tax earnings from existing facility to be $50,000 per year for ten years (starting in 2023 and ending in 2032). Ms. Cochrane has assembled the following estimates for the new shop: Total gross revenue per labour hour: $91.25 Total variable cost per labour hour: $51.17 Annual cash expenses: Supervision and clerical $110,000 Repairs and maintenance $43.000 • Utilities, business and property taxes, insurance $75,000 • Advertising $39,000 • Total $267.000 Capacity operations for the shop are estimated at 25.500 saleable hours per year. Ms. Cochrane estimates that the new shop will operate at 60% capacity in 2023, 70% capacity in 2024, 80% capacity in 2025, 90% capacity in 2026, and 100% thereafter. Ms. Cochrane believes that investment in different types of working capital will total $20,000 at inception of the project. She also believes that the net working capital required by the project will stay at 10% of total gross revenue at the end of each year 2023 through 2031 and then fall to $0 by the project's end in 2032. At the end of 2032, when she plans to retire, Ms. Cochrane expects to be able to sell the land for $185.000 and the building for $600,000. 50% of any capital gain from the sale of the land would be taxable at the corporate rate of 40% (incurred immediately upon the sale). The equipment would be worthless (treat this as being equivalent to "selling the equipment for S0 at the end of 2032). Assume that any carry-over tax credit that results from the sale of assets (ie.. from a terminal loss or CCA recapture) can be applied to Ms. Cochrane's personal retirement income in 2033. Capital cost allowance depreciation rates are 5% for the building, 20% for the equipment, and 0% for land. The corporate tax rate is 40%. When considering investment decisions of this type. Ms. Cochrane uses a 16% real after-tax hurdle rate. (a) (10 points) Build a forecast of free cash flows for constructing the new, larger shop. Assume all initial investments are incurred immediately (i.e. at the end of 2022). Make sure to calculate annual CCA using a declining-balance depreciation schedule, accounting for the Accelerated Investment Incentive (150% rule) for first year of any capital investment. (b) (3 points) What is the NPV of the constructing the new, larger shop? Assume asset pools terminate for CCA tax purposes when assets are sold. Any terminal loss tax shield or recaptured CCA is incurred one year after the assets are sold. (c) (2 points) How would your NPV change if CCA depreciation was reduced by 50% (under the old half-year rule) in the first year instead of being raised by 50% (under the Accelerated Investment Incentive)? It is December 2022. Josephine Cochrane owns and operates a small-appliance repair shop. The shop rents space in a building and is quite busy. Ms. Cochrane is considering constructing a new. larger shop that would replace the existing facility. If construction began in the next few weeks, the shop would be operational before year end. Ms. Cochrane's plan is to operate the shop for ten years and then to retire at the end of 2032. Ms. Cochrane estimates that the new shop would require roughly 1,500 square metres of space. Suitable land is currently available at a cost of $175,000. The building would cost about $750 per square metre to construct or $1,125,000 in total. Equipment would cost a further $375,000. In addition, the new shop requires the use of existing resources which would otherwise be used for other productive uses. Ms. Cochrane estimates the foregone after-tax earnings from existing facility to be $50,000 per year for ten years (starting in 2023 and ending in 2032). Ms. Cochrane has assembled the following estimates for the new shop: Total gross revenue per labour hour: $91.25 Total variable cost per labour hour: $51.17 Annual cash expenses: Supervision and clerical $110,000 Repairs and maintenance $43.000 • Utilities, business and property taxes, insurance $75,000 • Advertising $39,000 • Total $267.000 Capacity operations for the shop are estimated at 25.500 saleable hours per year. Ms. Cochrane estimates that the new shop will operate at 60% capacity in 2023, 70% capacity in 2024, 80% capacity in 2025, 90% capacity in 2026, and 100% thereafter. Ms. Cochrane believes that investment in different types of working capital will total $20,000 at inception of the project. She also believes that the net working capital required by the project will stay at 10% of total gross revenue at the end of each year 2023 through 2031 and then fall to $0 by the project's end in 2032. At the end of 2032, when she plans to retire, Ms. Cochrane expects to be able to sell the land for $185.000 and the building for $600,000. 50% of any capital gain from the sale of the land would be taxable at the corporate rate of 40% (incurred immediately upon the sale). The equipment would be worthless (treat this as being equivalent to "selling the equipment for S0 at the end of 2032). Assume that any carry-over tax credit that results from the sale of assets (ie.. from a terminal loss or CCA recapture) can be applied to Ms. Cochrane's personal retirement income in 2033. Capital cost allowance depreciation rates are 5% for the building, 20% for the equipment, and 0% for land. The corporate tax rate is 40%. When considering investment decisions of this type. Ms. Cochrane uses a 16% real after-tax hurdle rate. (a) (10 points) Build a forecast of free cash flows for constructing the new, larger shop. Assume all initial investments are incurred immediately (i.e. at the end of 2022). Make sure to calculate annual CCA using a declining-balance depreciation schedule, accounting for the Accelerated Investment Incentive (150% rule) for first year of any capital investment. (b) (3 points) What is the NPV of the constructing the new, larger shop? Assume asset pools terminate for CCA tax purposes when assets are sold. Any terminal loss tax shield or recaptured CCA is incurred one year after the assets are sold. (c) (2 points) How would your NPV change if CCA depreciation was reduced by 50% (under the old half-year rule) in the first year instead of being raised by 50% (under the Accelerated Investment Incentive)?
Expert Answer:
Answer rating: 100% (QA)
ANSWER a Free Cash Flow Forecast Year 0 2022 Initial investment 1125000 building 375000 equipment 17... View the full answer
Related Book For
Managerial accounting
ISBN: 978-0471467854
1st edition
Authors: ramji balakrishnan, k. s i varamakrishnan, Geoffrey b. sprin
Posted Date:
Students also viewed these finance questions
-
read the article From the perspective of a Chief Financial Officer, and discuss the impact of a negative opinion from an auditor on an audited financial statement. Sources Bragg, S. (2022, June 10)....
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Explain how earnings management develops into financial fraud.
-
Marquis Company uses a weighted-average perpetual inventorysystem. August 2, 22 units were purchased at $3 per unit. August 18, 27 units were purchased at $5 per unit. August 29, 24 units were sold....
-
This exercise is concerned with the variable elimination algorithm in Figure. a. Section 14.4 applies variable elimination t the query P (Burglary?JohnCalls = true, Mary Calls = true). Perform the...
-
Who would be the sample to target for this study and why? Specify the characteristics of the sample.
-
S & S Janitorial, Inc., paid \($600\) for supplies and purchased additional supplies on account for \($800.\) S & S Janitorial, Inc., also paid \($300\) of the accounts payable. What is the balance...
-
Per GASB standards if a government gives a cash advance to a grantee and the grantee has not yet satised all eligibility requirements, the government would offset its credit to cash with a debit to...
-
Problem #1: Reaction Time Research has demonstrated that a pilot's reaction time deteriorates as time increases since their most recent rest period. Suppose that at 10 hours since the pilot's last...
-
Write a symbolic microprogram routine for the ISZ (increment and skip if zero) instruction defined in Chap. 5 (Table 5-4). Use the microinstruction format of Sec. 7-3. Note that DR = 0 status...
-
Kyota, a major automobile manufacturer located in San Antonio, Texas, makes cars, SUVs, and light Trucks. For the past 15 years, Kyota has been known for producing quality vehicles and producing most...
-
How does the quality of interpersonal relationships and social support networks within the workplace influence job satisfaction, and what interventions can be implemented to foster a culture of...
-
What are the reasons to use a relational database? What data does not fit well in the relational model?
-
We have introduced concepts in the earned value management system that allow us to forecast what it will cost to complete our project (Estimate To Complete, ETC) and the total actual project cost...
-
In a warehouse, safety is paramount. A safe warehouse helps you to protect your product, and more importantly your personnel. When a warehouse is unsafe or your staff is untrained it can lead to...
-
Do you think you have good time management skills? Provide two specific examples to support your answer. (4 marks) No one is only good or only bad at something at something like time management....
-
You should consult the slide below from lectures where we covered an example trace of standard DFS on the UCD route finding problem. Initial Queue CG Loop 1 Queue Loop 2 Queue Loop 3 Queue Loop 4...
-
Critical reading SAT scores are distributed as N(500, 100). a. Find the SAT score at the 75th percentile. b. Find the SAT score at the 25th percentile. c. Find the interquartile range for SAT scores....
-
What is a job-costing system? Give two examples of a job-costing system.
-
The following table presents select information for three of Premium Windows monthly budgets for the coming year. Premiums inventory policy is to have ending inventory equal to 15% of next months...
-
The QwikFill Corporation recently hired David Oxley to figure out ways to improve profit. David notes that, like virtually all gas stations, QwikFills stations also had an air pump that customers...
-
a. Define an attribute of interest. b. What evidence should exist for attributes?
-
a. Indicate the types of statistical sampling techniques that may be used in auditing. b. Explain the essential differences between the techniques.
-
a. State the steps in a sampling plan for tests of controls. b. Identify the phases of an audit to which each step applies.
Study smarter with the SolutionInn App