Sie sind auf Seite 1von 1

Solution:

Initial investment = $60,000

Life of automobile = 6 years

Salvage value = 0

Hence, depreciation per year = $60,000/6 = $10,000

Cash flow table:

Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6


Initial 60,000
Investment
Income before 15,000 15,000 15,000 14,000 13,000 12,000
depreciation
and tax
Less: 10,000 10,000 10,000 10,000 10,000 10,000
Depreciation
Income after 5,000 5,000 5,000 4,000 3,000 2,000
depreciation but
before tax
Less: Tax @ 1,750 1,750 1,750 1,400 1,050 700
35%
3,250 3,250 3,250 2,600 1,950 1,300

Income after tax


Add: 10,000 10,000 10,000 10,000 10,000 10,000
Depreciation
13,250 13,250 13,250 12,600 10,950 11,300
Cash flow
PV factor @ 0.909 0.856 0.751 0.683 0.621 0.564
10%
12,044.25 11,342 9,950.75 8,605.80 6,799.95 6,373.20
PV of cash flow
Sum of PV of 55,115.95
cash flow

NPV 4,884.05

Since NPV is positive, therefore automobile should be purchased.

Das könnte Ihnen auch gefallen