Question

In: Finance

A company is buying a new system. It would cost $600,000 today. Depreciate straight line to...

A company is buying a new system. It would cost $600,000 today. Depreciate straight line to $0 over 2 years, and hauled away for nothing, so the after-tax cash flow would be $0 in year 2.
The system is expected to reduce costs by 400,000 in year 1 and 400,000 in year 2.
If the tax rate is 30% and the cost of capital is 10% what is the NPV of the system?

Solutions

Expert Solution

Year 0 Year 1 Year 2
Savings in cost                       -            400,000          400,000
Less: Depreciation                       -            300,000          300,000
Profit before tax                       -            100,000          100,000
Tax at 30%                       -              30,000            30,000
Profit after tax                       -              70,000            70,000
Add back depreciation                       -            300,000          300,000
Cash flow after tax                       -            370,000          370,000
Initial Investment         (600,000)                      -                        -  
Total Cash flow         (600,000)          370,000          370,000
Discount Factor at 10%                        1        0.909091        0.826446
Disconted Cash flow         (600,000)    336,363.64    305,785.12
NPV =        42,148.76

NPV = Sum of discounted cash inflow - cash outflow

We add back depreciation because it is a non cash expense.

Straight line depreciation = Cost of asset / Useful life

Excel formulas:

Discount Factor formula without excel:


Where,
i = rate of return
n = number of periods


Related Solutions

Oxygen Optimization is considering buying a new purification system. The new system would be purchased today...
Oxygen Optimization is considering buying a new purification system. The new system would be purchased today for 19,200 dollars. It would be depreciated straight-line to 1,400 dollars over 2 years. In 2 years, the system would be sold and the after-tax cash flow from capital spending in year 2 would be 2,000 dollars. The system is expected to reduce costs by 6,600 dollars in year 1 and by 14,700 dollars in year 2. If the tax rate is 50 percent...
Oxygen Optimization is considering buying a new purification system. The new system would be purchased today...
Oxygen Optimization is considering buying a new purification system. The new system would be purchased today for 18,400 dollars. It would be depreciated straight-line to 1,000 dollars over 2 years. In 2 years, the system would be sold and the after-tax cash flow from capital spending in year 2 would be 1,900 dollars. The system is expected to reduce costs by 6,700 dollars in year 1 and by 14,800 dollars in year 2. If the tax rate is 50 percent...
Oxygen Optimization is considering buying a new purification system. The new system would be purchased today...
Oxygen Optimization is considering buying a new purification system. The new system would be purchased today for 16,200 dollars. It would be depreciated straight-line to 2,000 dollars over 2 years. In 2 years, the system would be sold and the after-tax cash flow from capital spending in year 2 would be 2,900 dollars. The system is expected to reduce costs by 4,500 dollars in year 1 and by 12,200 dollars in year 2. If the tax rate is 50 percent...
As a policy Dabsbenzy Company Ltd. uses the straight – line method of depreciation to depreciate...
As a policy Dabsbenzy Company Ltd. uses the straight – line method of depreciation to depreciate its fixed assets. It is also a policy of the company to apportion depreciation in relation to the number of months the asset is put to use. The company commenced operations on 1st January 2014.On 1st January, 2014, the company bought a motor vehicle with a registration number AD 11 for GH¢55,000. This was the only motor vehicle which was used in the business...
Suppose that under straight-line depreciation, a corporation would be allowed to depreciate a $10,000 asset over...
Suppose that under straight-line depreciation, a corporation would be allowed to depreciate a $10,000 asset over 4 years. Under accelerated depreciation, the corporation would be allowed to depreciate 75% of the asset's value immediately in the first year and the remaining 25% in the second year. Assume that the discount rate is 10%. (a) Suppose that the corporation normally makes $56,000 of annual profit on which it pays a 35% tax every year. What is the present discounted value of...
Suppose that under straight-line depreciation, a corporation would be allowed to depreciate a $10,000 asset over...
Suppose that under straight-line depreciation, a corporation would be allowed to depreciate a $10,000 asset over 4 years. Under accelerated depreciation, the corporation would be allowed to depreciate 75% of the asset's value immediately in the first year and the remaining 25% in the second year. Assume that the discount rate is 10%. (a) Suppose that the corporation normally makes $56,000 of annual profit on which it pays a 35% tax every year. What is the present discounted value of...
The new equipment will cost $7,500. And it would be depreciated on a straight-line basis over...
The new equipment will cost $7,500. And it would be depreciated on a straight-line basis over the project's 5-year life (depreciation rate is 20% per year) and would require additional $200 net operating working capital that would be recovered at the end of the project's life. There is no salvage value. After purchasing this equipment, firm could sell 1000 products per year at $6 per one. And operating costs is 50% of sale revenue. Tax rate is 40% and Weighted...
The new equipment will cost $400,000. It would be depreciated to zero using straight-line depreciation over...
The new equipment will cost $400,000. It would be depreciated to zero using straight-line depreciation over a 5-year period. The estimated salvage value is $100,000 at the end of the project. The initial requirement in net working capital is $55,000, all of which will be recouped at the end of the project. The projected operating cash flows are $155,500 per year. The tax rate is 30%. What is the internal rate of return on this 5-year project? Group of answer...
A company is planning an investment of 5,000,000 today. The investment is depreciated on a straight-line...
A company is planning an investment of 5,000,000 today. The investment is depreciated on a straight-line basis over the life of 5 years and the residual value at the end of the project is assumed to be 500,000. The investment will generate the following income over the next five years: 4,000,000, 4,500,000, 5,000,000, 5,500,000 and 6,000,000. Payable operating expenses (operating expenses excluding depreciation) will amount to 60% of the income in the individual year. The annual working capital requirement is...
A company purchased a building at the beginning of the year for $200,000 and is using straight-line depreciation to depreciate it over 20 years.
  A company purchased a building at the beginning of the year for $200,000 and is using straight-line depreciation to depreciate it over 20 years. The salvage value of the building is $50,000. Prepare the adjusting entry to record the depreciation expense for the current year. DEBIT: Accumulated Depreciation for $5,000; CREDIT: Depreciation Expense for $5,000 DEBIT: Accumulated Depreciation for $7,500; CREDIT: Depreciation Expense for $7,500 DEBIT: Depreciation Expense for $5,000; CREDIT: Accumulated Depreciation for $5,000 DEBIT: Depreciation Expense for...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT