A9-1 - A9-13.a.Ship AShip BCost of new

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: A9-13.a.Ship AShip BCost of new ship$40,000,000$54,000,000Installation8,000,0006,000,000Total installed cost$48,000,000$60,000,000Less proceeds from selling existing ship$18,000,000Less tax on sale of existing ship:Sale price$18,000,000 Book value(1 -.20-.32-.192) $32,000,0009,216,000Gain on sale of existing ship$ 8,784,000Tax rate.40Tax on sale of existing ship3,513,60After-tax proceeds from sale of existing ship(14,486,400)(14,486,400)+ Initial working capital investment4,000,0006,000,000INITIAL CASH OUTFLOW$37,513,600$51,513,600b and c.Ship A:5-Year MACRS %Installed CostDepreciation20$48,000,000$ 9,600,000 32$48,000,00015,360,000 19.2$48,000,0009,216,000 11.52$48,000,0005,529,600 11.52$48,000,0005,529,600 5.76$48,000,0002,764,800 Total$48,000,000Year:12345Sales Expenses (PBDT)$21,000,000$21,000,000$21,000,000$21,000,000$21,000,000 Depreciation9,600,00015,360,0009,216,0005,529,6005,529,600Taxable income$11,400,000$ 5,640,000$11,784,000$15,470,400$15,470,400 Taxes (40%)4,560,0002,256,000...
View Full Document

Page1 / 4

A9-1 - A9-13.a.Ship AShip BCost of new

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online