Respuesta :
Answer:
Straight-Line
Depreciation MACRS
Depreciati
Year 1 $ 10,000 $ 20,000
Year 2 20,000 32,000
Year 3 20,000 19,200
Year 4 20,000 11,520
Year 5 20,000 11,520
Year 6 10,000 5,760
Totals $ 100,000 $ 100,000
Compute the net present value of the investment if MACRS depreciation is used. Use 10% as the discount rate.
Net income after tax depreciation Net Cas flow
(1) (2) (3)=(1)+(2)
$ 100,000
$100,000
$32,240.00 $20,000.00 $52,240.00
$24,800.00 $32,000.00 $56,800.00
$32,736.00 $19,200.00 $51,936.00
$37,497.00 $11,520.00 $49,017.60
$37,497.00 $11,520.00 $49,017.60
$41,068.00 $5,760.00 $49,017.60
Compute the net present value:
Year Net cas flow PVF@20% Present Value
(1) (2) (3)=(1)x(2)
0 $100,000.00 1 $100,000
1 $52,240.00 0.909 $47,486.16
2 $56,800.00 0.826 46,916.80
3 $51,936.00 0.751 $39,003.94
4 $49,017.60 0.683 $33,479.02
5 $49,017.60 0.621 $30,439.33
6 $46,828.80 0.564 $26,411.44
NPV $123,739.29
Explanation:
