| Answer 4 |
| | Investment of | $ 5,000,000 |
| | Life of project | 12 |
| | Depreciation for 5 year on straight line basis | = |
| | Depreciation per year | $ 2,500,000 |
| | Cash inflows per year | $ 1,500,000 |
| | Tax rate | 30% |
| | Required rate of return | 14% |
| a |
| | Year | Outflow for investment | Depreciation | Tax shield | Cash inflow from operation |
| | 0 | $ (5,000,000) | | | | $ (5,000,000) |
| | 1 | | $ 2,500,000 | $ 750,000 | $ 1,500,000 | $ 2,250,000 |
| | 2 | | $ 2,500,000 | $ 750,000 | $ 1,500,000 | $ 2,250,000 |
| | 3 | | $ 2,500,000 | $ 750,000 | $ 1,500,000 | $ 2,250,000 |
| | 4 | | $ 2,500,000 | $ 750,000 | $ 1,500,000 | $ 2,250,000 |
| | 5 | | $ 2,500,000 | $ 750,000 | $ 1,500,000 | $ 2,250,000 |
| | 6 | | $ 2,500,000 | $ 750,000 | $ 1,500,000 | $ 2,250,000 |
| | 7 | | | | $ 1,500,000 | $ 1,500,000 |
| | 8 | | | | $ 1,500,000 | $ 1,500,000 |
| | 9 | | | | $ 1,500,000 | $ 1,500,000 |
| | 10 | | | | $ 1,500,000 | $ 1,500,000 |
| | 11 | | | | $ 1,500,000 | $ 1,500,000 |
| | 12 | | | | $ 1,500,000 | $ 1,500,000 |
| | Net Present Value | | | | | $6,406,939 |
| | Internal Rate of Return | | | | | 42.82% |
| b | 326666.6667 | SOLVED IN WORD FILE |
| | | assume preeti calculation of 2000. |
| c |
| | Year | Outflow for investment | Depreciation | Tax shield | Cash inflow from operation | Set amout for loss reserve | Amount of reserve with 4% |
| | 0 | $ (5,000,000) | | | | | | $ (5,000,000) |
| | 1 | | $ 2,500,000 | $ 750,000 | $ 1,500,000 | 2000 | 2080 | $ 2,250,080 |
| | 2 | | $ 2,500,000 | $ 750,000 | $ 1,500,000 | 2000 | 2163.2 | $ 2,250,163 |
| | 3 | | $ 2,500,000 | $ 750,000 | $ 1,500,000 | 2000 | 2166.5 | $ 2,250,167 |
| | 4 | | $ 2,500,000 | $ 750,000 | $ 1,500,000 | 2000 | 2166.7 | $ 2,250,167 |
| | 5 | | $ 2,500,000 | $ 750,000 | $ 1,500,000 | 2000 | 2166.7 | $ 2,250,167 |
| | 6 | | $ 2,500,000 | $ 750,000 | $ 1,500,000 | 2000 | 2166.7 | $ 2,250,167 |
| | 7 | | | | $ 1,500,000 | 2000 | 2166.7 | $ 1,500,167 |
| | 8 | | | | $ 1,500,000 | 2000 | 2166.7 | $ 1,500,167 |
| | 9 | | | | $ 1,500,000 | 2000 | 2166.7 | $ 1,500,167 |
| | 10 | | | | $ 1,500,000 | 2000 | 2166.7 | $ 1,500,167 |
| | 11 | | | | $ 1,500,000 | 2000 | 2166.7 | $ 1,500,167 |
| | 12 | | | | $ 1,500,000 | 2000 | 2166.7 | $ 1,500,167 |
| | Net Present Value | | | | | | | $6,407,803 |
| | Internal Rate of Return | | | | | | | 42.82% |