In: Finance
Bill’s Bootstrap is analyzing whether to go ahead with a project to set up a pop-up store at the Calgary Stampede, which would be operational for the next three years.
Question 19
Part A.
The mini building would cost the company $600,000 today and would be sold at the end of the three years for $0 and have no tax consequences thereafter. With a CCA rate of d = 25%, what are the CCA deductions for the three years of operations?
Question 20
The Gross Profit of this project will be $370,000 next year and this will grow at a rate of 3% per year for the following two years. They expect 30% of the gross profit in any year will come from customers who would have travelled to purchase their items at the old store, indicating cannibalization. The space for the mini building could be rented out for $100,000 per year, if this project is not taken on. The interest expense for the debt that Bill’s Bootstrap has to take on is $1,500 per year and the tax rate is 30%. What is the Unlevered Net Income for each year of operation?
Part C.Question 21
The net working capital is $9,000 in years 1 and 2 and will be recovered at the end of year 3. The interest rate is 8%. What is the NPV of this project?
Part A) CCA deduction is deduction of depreciation of assets which is allowed while computing income tax, when assets are expected to last for a long period. CCA deduction is allowed as a percentage of cost of the assets less the salvage value of asset. Here the cost of assets is $ 600,000 and the CCA rate is 25% and CCA is considered on the total cost of asset as salvage value is 0, so the deduction applicable for the 1st year is
CCA deduction = CCA rate * Cost of the Asset
= 25% * 600,000
= $ 150,000
Value of Asset left after 1st year = 600,000 - 150,000 = 450,000
CCA deduction for 2nd year = 25% * 450,000
= 112,500
Value of Asset left after 2nd year = 450,000 - 112,500 = 337,500
CCA deduction for 3rd year = 25% * 337,500
= $ 84,375
Total Deduction = 150,000 + 112,500 + 84,375
= $ 346,875
So, the deduction that can be claimed is $ 346,875 for the 3 years.
As multiple questions are asked I have answed the first one. Kindly ask the other question seperately