-
Present Values 3
-
Lecture1.1
-
Lecture1.2
-
Lecture1.3
-
-
NPV vs. IRR 4
-
Lecture2.1
-
Lecture2.2
-
Lecture2.3
-
Lecture2.4
-
-
Other Profit Measures 4
-
Lecture3.1
-
Lecture3.2
-
Lecture3.3
-
Lecture3.4
-
-
Depreciation 4
-
Lecture4.1
-
Lecture4.2
-
Lecture4.3
-
Lecture4.4
-
-
Cash Flow Challenges 9
-
Lecture5.1
-
Lecture5.2
-
Lecture5.3
-
Lecture5.4
-
Lecture5.5
-
Lecture5.6
-
Lecture5.7
-
Lecture5.8
-
Lecture5.9
-
-
Capital Asset Pricing Model 3
-
Lecture6.1
-
Lecture6.2
-
Lecture6.3
-
-
Risky Debt 3
-
Lecture7.1
-
Lecture7.2
-
Lecture7.3
-
-
Unlevering Equity 3
-
Lecture8.1
-
Lecture8.2
-
Lecture8.3
-
-
Weighted Average Cost of Capital 4
-
Lecture9.1
-
Lecture9.2
-
Lecture9.3
-
Lecture9.4
-
-
Debt Effect Analysis 2
-
Lecture10.1
-
Lecture10.2
-
-
WACC Challenge 2
-
Lecture11.1
-
Lecture11.2
-
-
Relative Valuation 4
-
Lecture12.1
-
Lecture12.2
-
Lecture12.3
-
Lecture12.4
-
-
Forward Contract Valuation 3
-
Lecture13.1
-
Lecture13.2
-
Lecture13.3
-
Solution 7
The additional profit on top of the salvage value is $10,000. This extra value, however, is taxed. We will add it separately because of this, but in reality it would be under an inflow in net capital spending.
Solution 7
NCS = [Cashflow(-100000,0,.05),Cashflow(50000,5,.05)]
OCF = [Cashflow(45000,1,.05),Cashflow(45000,2,.05),Cashflow(45000,3,.05),Cashflow(45000,4,.05),Cashflow(45000,5,.05)]
NWC = [Cashflow(-50000,0,.05),Cashflow(50000,5,.05)]
Shield = taxShield(100000,50000,5,.2,.05)
print(NPV(NCS)+NPV2(OCF,.2)+NPV(Shield)+NPV(NWC)+NPV2([Cashflow(10000,5,.05)],.2))
All we need to do is add the additional profit on as a taxed cash flow through our NPV2 function.
Source Code
Prev
Solution 6
Next
Introduction