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: Energy equipment: $6.0 million (CCA rate 30%); salvage value, $3.0 million o Equipment installation: $0.75 million 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, CG, 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 2.75% 10% 1,000 985 $ $ $ Common Shares Share issued Price Floatation Cost Rate Annual Dividend per Share Share Market Price at year N Page 2 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: Energy equipment: $6.0 million (CCA rate 30%); salvage value, $3.0 million Equipment installation: $0.75 million Building: 91.5 million (CCA rate 20%) salvage value. 0.9 million 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. 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, CG, 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: 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. 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) Blonds 2.75% Floatation Cost Rate Amulerest Rate Bond Face Value Maurity Bond PR S1000 5 985 Common Shares Share ksued Price S Flotation Costa Annual Dividend per Share S Share Martet Price at your N 5 Page 2 4.50% 1.25 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: Energy equipment: $6.0 million (CCA rate 30%); salvage value, $3.0 million o Equipment installation: $0.75 million 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, CG, 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 2.75% 10% 1,000 985 $ $ $ Common Shares Share issued Price Floatation Cost Rate Annual Dividend per Share Share Market Price at year N Page 2 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: Energy equipment: $6.0 million (CCA rate 30%); salvage value, $3.0 million Equipment installation: $0.75 million Building: 91.5 million (CCA rate 20%) salvage value. 0.9 million 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. 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, CG, 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: 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. 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) Blonds 2.75% Floatation Cost Rate Amulerest Rate Bond Face Value Maurity Bond PR S1000 5 985 Common Shares Share ksued Price S Flotation Costa Annual Dividend per Share S Share Martet Price at your N 5 Page 2 4.50% 1.25