In: Accounting
For example, Adelphi, Inc., is considering the purchase
of a machine that would cost $370,000 now, and would last for 8
years. At the end of 8 years, the machine would have a salvage
(disposal) value of $50,000.
The machine would reduce labor and other costs by $60,000 per year.
All cost savings are assumed to occur at the end of each
year.
Additional working capital of $5,000 would be needed immediately.
All of this working capital would be recovered in cash at the end
of the life of the machine.
The company requires a minimum pretax return of 10% on all investment projects.
The company has a 21% tax rate and uses the straight-line
depreciation method.
Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you. | |||||
Part 1 | |||||
Annual Depreciation for equipment | $ 40,000 | ||||
($370,000-$50,000)/8 Years | |||||
Part 2 | |||||
Annual Depreciation for equipment | $ 40,000 | ||||
Tax Savinng on Depreciation 21% | $ 8,400 | ||||
Part 3 | |||||
After tax saving in Cost $60,000*(1-0.21) | $ 47,400 | ||||
Add: Tax savining on Depreciation | $ 8,400 | ||||
Annual after tax cash flow | $ 55,800 | ||||
Part 4 | |||||
Cash Flow | PVF | PV | |||
Present value of Annual after tax cash flow | $ 55,800 | 5.3349 | $ 297,687 | ||
Present value of salvage value | $ 50,000 | 0.4665 | $ 23,325 | ||
Less: Initial Investment | $-370,000 | ||||
NPV | $ -48,988 | ||||
No, since NPV is negative |