Predicted Cash Inflows (outflows) (A)
Year(s) of Cash Flows (B)
12% Present Value Factor (C)
Present Value of Cash Flows (A * C)
Initial Investment
Fixed Assets
($810,000)
0
1
($810,000)
Working Capital
-$100,000.00
0
1
($100,000)
Operations
$0
Annual taxable income without depreciation
310,000
1-5
3.605
$1,117,550
Taxes on income ($310,000*.40)
-124,000
1-5
3.605
($447,020)
Depreciation tax shield
64,800
1-5
3.605
$233,604
Disinvestment
$0
Site restoration
80,000
5
0.567
($45,360)
Tax shield of restoration ($80,000*.40)
32,000
5
0.567
$18,144...