project wk 7 f1515 - year 3. Taken from the Depreciation...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
Wednesday, September 28, 2011 Answer to A, B, and C submitted by Vanessa Munoz FI515_Course Project_Vanessa_Munoz A.) Estimated Investment Requirements: Price $-70,000 Modification -15,000 Change in net working capital -4,000 Total investment $-89,000 B.) Operating cash Flow: Year 1 Year 2 Year 3 1. After tax-cost savings $15,000 $15,000 $15,000 2. Depreciation 28,050 38,250 12,750 3. Depreciation tax savings 11,220 15,300 5,100 Operating cash flow (1+3) $26,220 $30,300 $20,100 Formulas: 1.) 25,000(1-T) 25,000(1-.40) 25,000(.60) =15,000 2.) 85,000(.33)=28,050 85,000(.45)=38,250 85,000(.15)=12,750 Depreciation basis =85,000, MACRS percent allowed are .33 for year 1, .45 for year 2, .15 for
Background image of page 1

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

View Full DocumentRight Arrow Icon
Background image of page 2
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: year 3. Taken from the Depreciation table in toolkit chapter 11, under APP. A 3.) Depreciation tax savings =T(Depreciation) T=tax percentage 28,050(.40)=11,220 38,250(.40)=15,300 12,750(.40)=5,10 C.) Termination Cash Flow Salvage value $30,000 Tax on salvage value -9,620 Net working capital recovery +4,000 Termination cash flow $24,380 *calculation of tax on salvage value Book value=Depreciation basis-Accumulated depreciation =$85,000-79,050 (28,050+38,250+12,750) =$5,950 Sale Price $30,000 Less book value 5,950 Taxable income $24,050 Tax at 40% x .40 $9,620...
View Full Document

This note was uploaded on 01/31/2012 for the course FINANCIAL f1515 taught by Professor Karylfriedman during the Spring '11 term at Keller Graduate School of Management.

Page1 / 2

project wk 7 f1515 - year 3. Taken from the Depreciation...

This preview shows document pages 1 - 2. Sign up to view the full document.

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