In: Finance
you have been asked by the president of your company to evaluate the proposed acquisition of a new special purpose truck for $70,000 , the truck fall into the MACES 3 year class and will be sold after 3 years for $19,900 use of the truck will require a increse in NWC (spare parts inventory) of $1900 , the truck will have no effect on revenues, but is expected to save the firm $23,700 per year in before tax operating costs. the firmmarginal tax rate is 35 percent. What will be the cash flows for the project?
initial investment in truck |
|||||||
cost of truck |
-70000 |
||||||
investment in working capital |
-1900 |
||||||
cash outflow at year 0 |
-71900 |
||||||
Year |
annual savings |
less depreciation |
after depreciation savings |
less tax 35% |
after tax savings |
add depreciation |
annual saving after tax before depreciation |
0 |
-71900 |
||||||
1 |
23700 |
23331 |
369 |
129.15 |
239.85 |
23331 |
23570.85 |
2 |
23700 |
31115 |
-7415 |
-2595.25 |
-4819.75 |
31115 |
26295.25 |
3 |
23700 |
10367 |
13333 |
4666.55 |
8666.45 |
10367 |
29369.35 |
cash flow in year 3 |
(8666.45+10367)+10335.9 |
29369.35 |
|||||
cost of machine |
Macrs rate |
cost of machine*Macrs rate |
|||||
70000 |
33.33% |
23331 |
|||||
70000 |
44.45% |
31115 |
|||||
70000 |
14.81% |
10367 |
|||||
accumulated depreciation |
64813 |
||||||
selling price of machine |
19900 |
||||||
book value of machine at end of year 3 |
70000-64813 |
5187 |
|||||
gain on sale of machine |
14713 |
||||||
less tax on gain on sale of machine |
14714*(1-.35) |
9564.1 |
|||||
after tax sale proceeds from sale of machine |
19900-9564.1 |
10335.9 |