Beruflich Dokumente
Kultur Dokumente
Decision
Chapter 12
Chapter 12 - Outline
$1500
Crossover point
$950
IRRB
Discount
IRRA % rate
Project B
Crossover rate
Project A
Determining Whether to
Purchase a Machine
To Make the actual investment
decision, we need the following:
- Calculate a depreciation schedule
using the appropriate MACRS class
- Figure earnings and cash flow
- Discount the cash flows back to the
present to determine whether the
machine should be purchased (only
if NPV > 0)
Buying a machine:
depreciation schedule
(1) (2) (3) (4)
Percentage
Depreciatio Annual
Year depreciatio
n base deprecation
n
1 $ 50,000 0.2 $10,000
2 50,000 0.32 16,000
3 50,000 0.192 9,600
4 50,000 0.115 5,750
5 50,000 0.115 5,750
6 50,000 0.058 2,900
Total depreciation 1 50,000
Cash flows related to the purchase
of the Machine
Year Year Year Year
Year 1 Year 2
3 4 5 6
EBDT 18,500 18,500 18,500 12,000 12,000 12,000
-Dep
(10,000 (16,000
(9,600) (5,750) (5,750) (2,900)
) )
EBT 8,500 2,500 8,900 6,250 6,250 9,100
- Tax
(2,975) (875) (3,115) (2,188) (2,188) (3,185)
(35%)
NI 5,525 1,625 5,785 4,062 4,062 5,915