Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

1A 1B ANSWER PROVIDED Please just answer 1C Cathy Smith from Cathys Cool Constructions Pty. Ltd. is considering investing in some equipment to expand her

1A 1B ANSWER PROVIDED Please just answer 1C

Cathy Smith from Cathys Cool Constructions Pty. Ltd. is considering investing in some equipment to expand her business and has asked for your advice regarding the 2 options she has available, and has given the information below. The company pays a 30% flat rate of company tax.

The current sources of funds and associated costs are as follows:

Source of funds

Value ($)

Cost % before tax

Owners Equity (a)

$874,500

10.0%

Mortgage (b)

$525,000

4.0%

Vehicle Loan (c)

$41,000

12.0%

1A. Equipment Option 1 costs $50,000, will last 5 years and then become obsolete and be worth nothing. It is expected to bring in approximately $18,000 additional cash revenue each year.

i. Given the current sources of funds and capital structure above, calculate the Weighted Average Cost of Capital for Cathys Cool Constructions Pty. Ltd. (6 marks)

Weighted Average Cost of Capital = 6.07%+1.02%+0.24%=7.33%

ii. Using the straight line method of depreciation, calculate the annual depreciation expense. Show your workings (2 marks)

Annual Depreciation expense: $50000/5=$10000

iii. Calculate the additional profit per year after tax and the additional net cash inflow per year. Show your workings. (4 marks)

Additional annual Cash flow $15600

iv. What is the Average Rate of Return for Option 1? (4 marks)

Average rate of return=5600/50000=11.20%

v. What is the Payback Period (in years) for Option 1? (3 marks)

Payback Period=50000/15600=3.2 years

vi. What is the Net Present Value for Option 1? (10 marks)

NPV=PV+I= $13401

1B. Equipment Option 2 costs $100,000, will last 8 years and then become obsolete and be worth nothing. It is expected to bring in approximately $35,000 additional cash revenue each year and will require Cathy to take out an additional loan of $50,000, with an interest rate of 12%p.a. before tax.

i. Given the change in sources of funds and capital structure above, calculate the new Weighted Average Cost of Capital for Cathys Cool Constructions Pty. Ltd. (6 marks)

WACC

7.3662529

ii. Using the straight line method of depreciation, calculate the annual depreciation expense. Show your workings (2 marks)

Annual Depreciation= (cost of equipment - scrap value )/ life of equipment

=(100000-0)/8=12500

iii. Calculate the additional profit per year after tax and the additional net cash inflow per year. Show your workings. (4 marks)

net operating cash flow

28250

28250

28250

28250

28250

28250

28250

28250

iv. What is the Average Rate of Return for Option 2? (4 marks)

Average rate of return

Average after tax profit/average investment

15750/50000

31.50%

average after tax profit

15750

average investment

100000/2

50000

v. What is the Payback Period (in years) for Option 2? (3 marks)

Payback Period = 100000/28250 = 3.54 years

vi. What is the Net Present Value for Option 2? (10 marks)

NPV= 28250 *5.8866-100000=66296.45

1C. Cathy is also concerned about the businesses stability. Cathy advises that the only other liability she has is $55,000 that she owes to Creditors.

i. Using your knowledge of ratios, calculate the debt and equity ratios for the business for both Option 1 and Option 2. Show your workings (2 marks)

ii. Discuss and interpret your ratio analysis. Is there a significant difference in business stability between the two options? (2 marks)

iii. Of the two options, which would you recommend Cathys Cool Constructions Pty. Ltd. choose and why? Discuss your reasons fully. (2 marks)

iv. What is meant by the term the time value of money? Does this mean that some methods of assessing feasibility of projects are more realistic than others? Discuss and explain, using research to support your argument. (5 marks)

image text in transcribed

Present Value Table Periods Rate per Period 5% 6% 7% 8% 9% 10% 11% 12% 13% 14% 15% 18% 20% 0 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1.0000 1 0.9524 0.9434 0.9346 0.9259 0.9174 0.9091 0.9009 0.8929 0.8850 0.8772 0.8696 0.8475 0.8333 2 0.9070 0.8900 0.8734 0.8573 0.8417 0.8264 0.8116 0.7972 0.7831 0.7695 0.7561 0.7182 0.6944 3 0.8638 0.8396 0.8163 0.7938 0.7722 0.7513 0.7312 0.7118 0.6931 0.6750 0.6575 0.6086 0.5787 4 0.8227 0.7921 0.7629 0.7350 0.7084 0.6830 0.6587 0.6355 0.6133 0.5921 0.5718 0.5158 0.4823 5 0.7835 0.7473 0.7130 0.6806 0.6499 0.6209 0.5935 0.5674 0.5428 0.5194 0.4972 0.4371 0.4019 6 0.7462 0.7050 0.6663 0.6302 0.5963 0.5645 0.5346 0.5066 0.4803 0.4556 0.4323 0.3704 0.3349 7 0.7107 0.6651 0.6227 0.5835 0.5470 0.5132 0.4817 0.4523 0.4251 0.3996 0.3759 0.3139 0.2791 8 0.6768 0.6274 0.5820 0.5403 0.5019 0.4665 0.4339 0.4039 0.3762 0.3506 0.3269 0.2660 0.2326

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Auditing Principles And Techniques

Authors: Sanjib Kumar Basu, Andrei Alexandrescu

1st Edition

8177581783, 9788177581782

More Books

Students also viewed these Accounting questions