Question

In: Accounting

A firm purchased some office equipment for a total cost of $300000. The equipment generated net...

A firm purchased some office equipment for a total cost of $300000. The equipment generated net income of $100000 per year. The firm’s marginal tax rate is 20%. The equipment was sold at the end of the 4th year for a total of $75000. Assume that MARR is 12%/year. Calculate the net present worth (NPW) of this investment for problems 5-8.

7. If the firm used the DDB depreciation, NPW = ?

8. If the firm used the MACRS depreciation, NPW = ?

Solutions

Expert Solution

Answer :

(a).NPV calculation if following SLM depreciation

Income generated (per annum) = 100000

Less ; Depreciation ((300000 - 75000)/4) = 56250 p.a

Cash flow before tax = 43750

Tax @20% = 8750

Cash flow after tax = 35000

Add : Depreciation + cash from

Sale of machine = 75000 + 56250 = 131250

Net cash flow = 166250

PVAF @ 12% for 4 year = 3.037

Discounted cahs flow = 504904.25

Initial outflow = 300000

NPV = 204901.25

(b). NPV under DDB depreciation method (WDV method)

Depreciation calculatlion if depreciation rate is 50% per annum

Year Opening WDV Dereciation Closing WDV
1 300000 150000 150000
2 150000 75000 75000
3 75000 37500 37500
4 37500 37500 0

NPV Calcualtion

Particulars 1 2 3 4
Sales 100000 100000 100000 100000
Less : Depreciation 150000 75000 37500 37500
Cash flow before tax -50000 25000 62500 62500
Tax @20% -10000 5000 12500 12500
Cash flow after tax -40000 20000 50000 50000
Add : Depreciation + sales value of machine 150000 75000 37500 112500
Net cash flow 110000 95000 87500 162500
Df @12% .893 .797 .712 .636
Discounted cash flow 98230 75715 62300 103350

NPV = DCF -Intiatial outflow

= 339595 - 300000 = 39595

(c). NPV if Derpeciation method is MACRS

Depreciation calculation

Year Depreciation Rate Amount of depreciation
1 20% 60000
2 32% 96000
3 19.2% 57600
4 11.52% 34560

NPV Calculation

Particulars 1 2 3 4
Sales 100000 100000 100000 100000
Less : Depreciation 60000 96000 57600 34560
Cash flow before tax 40000 4000 42400 65440
Tax @20% 8000 800 8480 13088
Cash flow after tax 32000 3200 33920 52352
Add : Depreciation + sales value of machine 60000 96000 57600 109612
Net cash flow 92000 99200 91520 161912
Df @12% .893 .797 .712 .636
Discounted cash flow 82156 79062.4 65162.24 102976

NPV = 329356.64 - 300000 = 29356.64

ekkarill92 answered 2 years ago
Next > < Previous

Related Solutions

A firm purchased some office equipment for a total cost of $300000. The equipment generated net...
A firm purchased some office equipment for a total cost of $300000. The equipment generated net income of $100000 per year. The firm’s marginal tax rate is 20%. The equipment was sold at the end of the 4th year for a total of $75000. Assume that MARR is 12%/year. Calculate the net present worth (NPW) of this investment for problems 5-8. 7 (15 points). If the firm used the DDB depreciation, NPW = 8 (15 points). If the firm used...
A firm purchased some office equipment for a total cost of $300000. The equipment generated net...
A firm purchased some office equipment for a total cost of $300000. The equipment generated net income of $100000 per year. The firm’s marginal tax rate is 20%. The equipment was sold at the end of the 4th year for a total of $75000. Assume that MARR is 12%/year. Calculate the net present worth (NPW) of this investment for problems a-d. a.) If the firm used the straight line depreciation, NPW = b.) If the firm used the SOYD depreciation,...
A firm purchased some office equipment for a total cost of $300000. The equipment generated net...
A firm purchased some office equipment for a total cost of $300000. The equipment generated net income of $100000 per year. The firm’s marginal tax rate is 20%. The equipment was sold at the end of the 4th year for a total of $75000. Assume that MARR is 12%/year. Calculate the net present worth (NPW) 8. If the firm used the MACRS depreciation, NPW =
A firm purchased some office equipment for a total cost of $300000. The equipment generated net...
A firm purchased some office equipment for a total cost of $300000. The equipment generated net income of $100000 per year. The firm’s marginal tax rate is 20%. The equipment was sold at the end of the 4th year for a total of $75000. Assume that MARR is 12%/year. Calculate the net present worth (NPW) of this investment. If the firm used the MACRS depreciation, NPW =
A firm purchased some office equipment for a total cost of $300000. The equipment generated net...
A firm purchased some office equipment for a total cost of $300000. The equipment generated net income of $100000 per year. The firm’s marginal tax rate is 20%. The equipment was sold at the end of the 4th year for a total of $75000. Assume that MARR is 12%/year. Calculate the net present worth (NPW) of this investment. If the firm used the DDB depreciation, NPW =
On January 2, 2016, the Hanover Company purchased some office equipment for $23,000. The equipment is...
On January 2, 2016, the Hanover Company purchased some office equipment for $23,000. The equipment is expected to have a useful life of five years and a salvage value of $5,000. Prepare a schedule showing the annual depreciation for each of the first three years of the asset's life under the straight-line method, the double-declining-balance method, and the sum-of-the-years'-digits method
On January 2, 2019, the Hanover Company purchased some office equipment for $24,000. The equipment is...
On January 2, 2019, the Hanover Company purchased some office equipment for $24,000. The equipment is expected to have a useful life of five years and a salvage value of $3,000. Prepare a schedule showing the annual depreciation for each of the first three years of the asset's life under the straight-line method, the double-declining-balance method, and the sum-of-the-years'-digits method
A firm purchased some equipment at a price of $150,000. The equipment resulted in an annual...
A firm purchased some equipment at a price of $150,000. The equipment resulted in an annual net savings of $6,000 per year during the 10 years it was used. At the end of 10 years, the equipment was sold for $110,000. Draw a cash-flow diagram that depicts the situation. Assuming an annual effective interest rate of 6.5%, what was the equivalent cost to the company of this transaction on the purchase date?
The Collins Corporation purchased office equipment at the beginning of 2019 and capitalized a cost of...
The Collins Corporation purchased office equipment at the beginning of 2019 and capitalized a cost of $2,200,000. This cost included the following expenditures: Purchase price $ 1,960,000 Freight charges 42,000 Installation charges 32,000 Annual maintenance charge 166,000 Total $ 2,200,000 The company estimated an eight-year useful life for the equipment. No residual value is anticipated. The double-declining-balance method was used to determine depreciation expense for 2019 and 2020. In 2021, after the 2020 financial statements were issued, the company decided...
The Collins Corporation purchased office equipment at the beginning of 2019 and capitalized a cost of...
The Collins Corporation purchased office equipment at the beginning of 2019 and capitalized a cost of $2,308,000. This cost included the following expenditures: Purchase price $ 2,020,000 Freight charges 48,000 Installation charges 38,000 Annual maintenance charge 202,000 Total $ 2,308,000 The company estimated an eight-year useful life for the equipment. No residual value is anticipated. The double-declining-balance method was used to determine depreciation expense for 2019 and 2020. In 2021, after the 2020 financial statements were issued, the company decided...
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT