The shell Corp. owns a piece of petroleum drilling equipment that costs &100,000 and will be depreciated by Straight-line depreciation with B=$100,000, N=5 years, S=$0. There is a combined 40% tax rate. Shell will lease the equipment to others each year and receive $50,000 per year. At the end of 3 years, the firm will sell the equipment for $30,000. If the firm requires a 10% after-tax rate of return, what is the PW of the investment?
Ans:
Initial Outflow : $100,000
Annual Inflow : $50,000
Tax Rate : 40%
After Tax Inflow : $50,000 * 60% = $30,000
Annual Depreciation : $100,000/5 = $20,000
Depreciation Tax Savings : $20,000 * 40% = $8,000
Net after tax annual Inflows : $30,000 + $8,000 = $38,000
Sale value after 3 Years : $30,000
Book Value after 3 Years = $100,000 - $20,000*3 = $40,000
Loss on sale of asset = $30,000 - $40,000 = $10,000
Tax Savings on loss : $10,000 * 40% = $4,000
Net after tax benefits on sale after 3 years : $30,000 + $4,000 = $34,000
Interest Rate : 10%
Annuity factor @10% for 3 years : 2.486852
PV factor @10% for 3 years : 0.751315
Present value of Inflows : $38,000 * 2.486852 + $34,000 * 0.751315 = $120,045
PW of Investment = $120,045 - $100,000 = $20,045
For any query please ask in comment box, we are happy to help you. Also please don't forget to provide your valuable feedback. Thanks!
Get Answers For Free
Most questions answered within 1 hours.