In: Accounting
Exercise HW
•A company is trying to purchase a certain equipment for $100,000 that will have a market value of $12,000 on disposal at year 5. This equipment will have an output of 10,000 units annually and each unit will be sold for $5, total expenses will be $2.8 per unit.
Before tax MARR is 20%, effective income tax is 30%
Use MACRS-GDS half year convention (equipment is in the 5 years property).
Calculate the present worth of the ATCF. Is this still a good investment after tax?
Computation of Cash Inflows per annum:
Net operating income per annum (2.2x10000) 22000
Less Tax @ 30% 6600
-------------------
Profit after tax 15400
Add Depreciation (100000-12000/5) 17600
-----------------
Cash Infow 33000
==========
Computation of Net Present Value:
Present value of cash inflows (33000 x cumulative discounting factor 2.984) 98472
Less Initial cash outlay (10000 less salvage value 12000xdiscounting factor 0.402) 95176
(100000-4824)
------------------------------
Net Present Value $ 3296
============
Since the Net present value is positive, the company should proceed with the investmenet.