You purchased a machine for $500,000 (installed), and you depreciated it using a
ID: 2615763 • Letter: Y
Question
You purchased a machine for $500,000 (installed), and you depreciated it using a 5 year MACRS. This machine generates $200,000 in annual revenue. In year 4, you sold the machine for $250,000. You received a loan for $400,000 on a 5 year loan at 5% (note, you must pay the remaining balance of this loan at the end of year 4 from the proceeds of the sale). In addition, you invested $80,000 in working capital initially. Your company is in a 35% tax bracket. What is your NPV(12%)? what is your IRR?
Please show work I actually want to learn how to do this
Explanation / Answer
Answer )
Step 1: Loan calculation
Repayment on annual basis for NPW calculation = 92390
Remaining loan at end of 4th year = $ 88,175.63
12.00%
As NPV is negative and to made it zero , IRR will be neagtive ,
so, this investment is infeasible at any rate of discounting .
Depreciation rate - 5 Year (MACRS) 20.00% 32.00% 19.20% 11.52% 11.52% 5.76%Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.