Reference no: EM13892222
You bought a survey device at $750,000 at beginning of year 1. You expect to use it to generate an annual revenue of $350,000 for year 1 and increase at 4% per year. The operating expenses will be $ 120,000 for year 1 and increase at 3% per year. At end of year 3, you can sell the device for $300,000 and close the business. Assuming you will have an income tax rate of 30% every year and a capital gain tax rate of 15% at year 3 and you will take depreciation charge every year based on the MACRS schedule as follows:
Year 1 20%
Year 2 32%
Year 3 19.2%
Part 1
Assuming all cash investment and using a MARR of 12%, what is the Net Present Value of this 3-year business and what is the IRR? Show the results as formatted below
|
1
|
2
|
3
|
|
Revenue
|
|
|
|
|
Operating Expense
|
|
|
|
|
EBITDA
|
|
|
|
|
Depreciation Charge
|
|
|
|
|
Taxable Income
|
|
|
|
|
Tax @30% tax rate
|
|
|
|
|
Net Income
|
|
|
|
|
CFAT
|
|
|
|
Also clearly show the calculations of each year's Depreciation Charges, Cash Flow After Tax at Year 3 for selling of the device and calculations of the present value and IRR, separately.
Part 2
Assuming you will obtain a bank loan of $450,000 at an interest rate of 6% per year. The loan requires interest payment only at end of each year and the loan principle is due at end of the 3rd year (like a bond arrangement). Everything else stays the same as Part 1. Re-calculate everything as you did in Part 1.
Based on the result of Part 2, make your recommendation as which way to go, Part 1 or Part 2, and explain how financial leverage works?
|
Are these ownership structures likely change any time soon
: You've done a good job showing the role of families in these complex organizations we call conglomerates. If we look at the role of families as a cultural attribute, are these ownership structures likely to change any time soon? Why or why not?
|
|
Ask-fsk waveform generation
: Describe your design process, how you made decisions, trouble you had, changes you made to the design to make it work, how you figured out significant values (frequencies,etc).
|
|
Describe the red cross stakeholders
: 1. Can you describe the Red Cross stakeholders and it's, short-term goals (1-4 years), mid-terms goals (5-14 years), and long-term goals (15-20 years).
|
|
Review on a specific management accounting technique
: review on a specific management accounting technique
|
|
What is the net present value
: Assuming all cash investment and using a MARR of 12%, what is the Net Present Value of this 3-year business and what is the IRR?
|
|
Discuss the process for hypothesis testing
: Discuss the process for hypothesis testing
|
|
Examine the most applicable components of a business plan
: Write a 700-word article analysis in which you examine the most applicable components of a business plan. Recommend any changes that would be required if the plan were to be used in a foreign country
|
|
Ow do you think stock prices will change on dividend payment
: In an efficient market, ignoring taxes and transaction costs, how do you think stock prices will change on dividend payment dates?
|
|
Why does value of options increase as volatility increases
: What is the estimated value of the options if their maturity is three years, but FO's volatility is 45 percent? Why does the value of the options increase as volatility increases?
|