Dalton Inc. is thinking about replacing an old computer with a new one. The new one will cost $1,000,000 and will have a life of FOUR years. The new computer qualifies as 5-year MACRS property.
Years Depreciation rate
1 20%
2 32%
3 19%
4 12%
It will probably be worth about $360,000 after FOUR years. The old computer is being depreciated at a rate of $100,000 per year. It will be completely written off in FOUR years, at that time it will have zero resale value. We can sell it now for $420,000 after taxes. The new machine will save us $200,000 per year in operating costs. The tax rate (federal plus state) is 25 percent and WACC is 8 percent.
1) What is the TOTAL FREE CASH FLOW FOR YEAR 4?
Free cash flow = Total Initial Investment + Total annual project CF + Total Salvage Value
2) What is the NPV?