Solution
Sugandh answered on
Apr 25 2021
Case Analysis
(
Title Page
Assignment
Due date:
Student Name
Student Numbe
)
Introduction
It is one of the now and the most used in terms of capital budgeting, it defines clearly as to whether a project must be selected / Approved or rejected . It one of the most crucial method of understand the future worth of the investment, it also includes the factor of discounting rate which actually provides an accurate level of the present value of the cash outflows (Garcia, Madison 2021).
Calculation and Analysis of Net Present value
In the given condition the analysis is based on two methods
A) The Depreciation and the Tax benefit must be taken to compute the investment proposal
NPV using Depreciation and Tax Effect
Particulars
Year 0
Year 1
Year 2
Year 3
Year 4
Year 5
Total
Cost of equipment (a)
$ -70,000.00
Â
Â
Â
Â
Â
$ -70,000.00
Add
Annual cash inflows (b)
Â
$ 30,000.00
$ 30,000.00
$ 30,000.00
$ 30,000.00
$ 30,000.00
$ 1,50,000.00
Less
Expenses (c)
Â
$ -11,000.00
$ -11,000.00
$ -11,000.00
$ -11,000.00
$ -11,000.00
$ -55,000.00
Add
Residual value of equipment (d)
Â
Â
Â
Â
Â
$ -
$ -
Less
Depreciation = ( 70000 -0 ) /5 = SLM Basis (e)
Â
$ -14,000.00
$ -14,000.00
$ -14,000.00
$ -14,000.00
$ -14,000.00
$ -70,000.00
Net Income (a+b-c+d-e)
$ -70,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ 5,000.00
$ -45,000.00
Less
Tax Rate @ 30% ( f)
Â
$ -1,500.00
$ -1,500.00
$ -1,500.00
$ -1,500.00
$ -1,500.00
$ -7,500.00
Income After Tax g = ( e -f )
$ -70,000.00
$ 3,500.00
$ 3,500.00
$ 3,500.00
$ 3,500.00...