Saputo Inc. (SAP) produces, markets, and distributes dairy products in Canada, the United States, Argentina, Australia,...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Saputo Inc. (SAP) produces, markets, and distributes dairy products in Canada, the United States, Argentina, Australia, and internationally. SAP is considering initiating a project to build a self-sustained energy plant in Puerto Rico. Following are the project information: • Expected life of self-sustained energy plant: 3 years, MARR: 18% • Annual average inflation rate: 2.55%. The project is impacted by this rate, except as noted. • Initial investments for a self-sustained energy plant: o Energy equipment: $6.0 million (CCA rate 30%); salvage value, $3.0 million o Equipment installation: $0.75 million o Building: $1.5 million (CCA rate 20%); salvage value, $0.9 million o Land: $3.0 million; salvage value $3.75 million • Annual energy required by the self-sustained energy plant: 20 million kWh of electricity, increasing by 5% per year thereafter. o If the plant is not energy self-sustained, SAP would have to purchase the electricity from NextEra Energy, Inc. (NEE) for $0.45 per kWh. With a self- sustained energy plant, SAP will not have the need to buy the energy from NEE. • Maintenance costs for the energy equipment: $5.0 million, increasing by 5% (specific inflation rate) per year thereafter. • Working capital: $1.0 million required in year 1 of the project • Tax Rate: 30%; Capital Gains, tCG, 15% • Energy sales: SAP estimates that surplus energy will be produced by the plant and will be able to sell the energy to NEE for $0.5 million annually, increasing by 5% (specific inflation rate) per year thereafter. • Financing: o Capital Structure: Debt Ratio: 40% o Debt financing: • Term loan 40%; annual interest rate 6%; for 4 years. Loan to be paid based on equal repayment of principal method. PLUS yearly interest on the unpaid yearly balance. Bonds. See next page for details. Bonds mature at the end of year 5. o Equity financing: • Retained earnings: $5.0 million • Common share (stock). See next page for details. a) Develop a Net Income Statement (only the statement please-no supporting information) b) Develop a Net Cash Flow statement (only the statement please-no supporting information) Bonds Floatation Cost Rate Annual Interest Rate Bond Face Value at Maturity Bond Issued Price Common Shares Share issued Price Floatation Cost Rate Annual Dividend per Share Share Market Price at year N 2.75% 10% $ 1.000 S 985 $ S 33 4.50% 1.25 35 Saputo Inc. (SAP) produces, markets, and distributes dairy products in Canada, the United States, Argentina, Australia, and internationally. SAP is considering initiating a project to build a self-sustained energy plant in Puerto Rico. Following are the project information: • Expected life of self-sustained energy plant: 3 years, MARR: 18% • Annual average inflation rate: 2.55%. The project is impacted by this rate, except as noted. • Initial investments for a self-sustained energy plant: o Energy equipment: $6.0 million (CCA rate 30%); salvage value, $3.0 million o Equipment installation: $0.75 million o Building: $1.5 million (CCA rate 20%); salvage value, $0.9 million o Land: $3.0 million; salvage value $3.75 million • Annual energy required by the self-sustained energy plant: 20 million kWh of electricity, increasing by 5% per year thereafter. o If the plant is not energy self-sustained, SAP would have to purchase the electricity from NextEra Energy, Inc. (NEE) for $0.45 per kWh. With a self- sustained energy plant, SAP will not have the need to buy the energy from NEE. • Maintenance costs for the energy equipment: $5.0 million, increasing by 5% (specific inflation rate) per year thereafter. • Working capital: $1.0 million required in year 1 of the project • Tax Rate: 30%; Capital Gains, tCG, 15% • Energy sales: SAP estimates that surplus energy will be produced by the plant and will be able to sell the energy to NEE for $0.5 million annually, increasing by 5% (specific inflation rate) per year thereafter. • Financing: o Capital Structure: Debt Ratio: 40% o Debt financing: • Term loan 40%; annual interest rate 6%; for 4 years. Loan to be paid based on equal repayment of principal method. PLUS yearly interest on the unpaid yearly balance. Bonds. See next page for details. Bonds mature at the end of year 5. o Equity financing: • Retained earnings: $5.0 million • Common share (stock). See next page for details. a) Develop a Net Income Statement (only the statement please-no supporting information) b) Develop a Net Cash Flow statement (only the statement please-no supporting information) Bonds Floatation Cost Rate Annual Interest Rate Bond Face Value at Maturity Bond Issued Price Common Shares Share issued Price Floatation Cost Rate Annual Dividend per Share Share Market Price at year N 2.75% 10% $ 1.000 S 985 $ S 33 4.50% 1.25 35
Expert Answer:
Answer rating: 100% (QA)
a Net Income Statement Sales Revenue Energy sales to NEE 05 million Year 1 and increasing by 5 per year thereafter Cost of Goods Sold Annual energy required 20 million kWh Purchase cost from NEE 045 p... View the full answer
Related Book For
Financial Accounting A User Perspective
ISBN: 978-0470676608
6th Canadian Edition
Authors: Robert E Hoskin, Maureen R Fizzell, Donald C Cherry
Posted Date:
Students also viewed these accounting questions
-
The following transactions and adjusting entries were completed by a paper-packaging company called Gravure Graphics International. The company uses straight-line depreciation for trucks and other...
-
Jim came to Australia from the United States on a working holiday on 1 December 2019 when he finished college . His parents were separated , and he had been living between their houses over the last...
-
Saputo Inc. is a Montreal-based producer and distributor of dairy products, including cheese and yogurt products. According to the companys website, it is one of the top ten dairy processors in the...
-
A block of ice with mass 2.00 kg slides 0.750 m down an inclined plane that slopes downward at an angle of 36.9 below the horizontal. If the block of ice starts from rest, what is its final speed?...
-
Arc Ltd. has $1,000 excess cash. It can declare a dividend now (choice 1) or invest the money and pay the dividend in one year (choice 2). The tax rates and interest rate are shown below. Corporate...
-
Gary Theater is in the Hoosier Mall. A cashier's booth is located near the entrance to the theater. Two cashiers are employed. One works from 1:00 to 5:00 P.M., the other from 5:00 to 9:00 P.M. Each...
-
Do you think Roe v. Wade is an example of legislating morality? Why or why not?
-
Carl, a salesman for Smith, comes to Bensons home and sells him a complete set of gourmet cooking utensils that are worth approximately $300. Benson, an eighty-year-old man living alone in a one-room...
-
A clothing company sells ski jackets every winter but must decide in the summer how many jackets to produce. Each jacket costs $65 to produce and ship and sells for $129 at retail stores. For the...
-
Parts arrive at a machine shop with EXPO(25) interarrival times (all times are in minutes); the first part arrives at time zero. The shop has two machines, and arriving parts are assigned to one of...
-
Consider the accessible, two-location vacuum world under Murphy's Law. Show that for each initial state, there is a sequence of actions that is guaranteed to reach a goal state.
-
Kate sold her home for $300,000. She owned and lived in the home for 8 years. The home originally cost Kate $200,000. How much of the gain, if any, i included in her gross income ?
-
Kingston Manufacturing employs the weighted-average method in its process costing system. The Casting Department is the third department in its production sequence. Below is a summary of the...
-
At the end of November, the HIM department has a YTD payroll budget of $350,000. The actual YTD amount is $375,000 because a new assistant director was hired earlier in the year than budgeted and at...
-
Harry's Pottery Equipment Company Stock pays a $4.30 dividend. The required rate of return by the investors is 8.0%. Based on the preferred stock (no growth) model, what is the price of the stock?
-
The Ashton Manufacturing Company operates under a job-order costing system. The data from the past month's activities is summarized as follows: Starting balance in Work in Process: $36,000 Raw...
-
1. Suppose a mass weighing 10 lb stretches a spring 2 inches. If the mass is displaced an additional 2 in and is then set in motion with an initial upward velocity of 1 ft/s, determine the position...
-
In your readings, there were many examples given for nurturing close family relationships in this ever-evolving technological society we live in Based upon your readings and research describe three...
-
The Piccolo Mondo Company purchased a computer system for $150,000. The company expects to use the system for five years, at which time it will acquire a larger and faster one. The new system is...
-
Hugh White is a real estate developer with several properties located throughout St. John's, Newfoundland. Although Mr. White sells most properties upon completion, in some instances he arranges to...
-
Explain why a company might repurchase its own shares in the open market.
-
Figure P4.2 shows the velocity of a block of wood as a function of time. The block is sliding over a horizontal surface. Describe the physical processes that led to this graph. Data from Figure P4.2...
-
The velocity-versus-time graph in Figure P4.3 shows the motion of two different objects sliding across a horizontal surface. Could the change in the \(x\) component of velocity with time be...
-
Consider the two velocity-versus-time graphs shown in Figure P4.4. Are the motions represented by these curves best described as similar or as different? Is the effect of friction on the motion...
Study smarter with the SolutionInn App