In: Accounting
A large corporation subjected to 21% tax rate is investing in a new income producing asset that is depreciated on a MACRS 5 year schedule. The full price of the asset is 300,000 but the asset will be financed at an interest rate of 7.00% over 4 years after a down payment of 25%. The expected revenue and costs by year are given below. When retired, the asset will have no value. Prepare a net cash flow statement / exhibit for all 6 years of the new asset. What is the net (after tax) cash flow in year 2? What is the net (after tax) cash flow in year 5? What is the PW of the net cash flow applying an interest rate of 12.0%?
Year | 1 | 2 | 3 | 4 | 5 | 6 |
Direct Revenue | 120,000 | 280,000 | 360,000 | 320,000 | 210,000 | 90,000 |
Direct and Allocated Cost | 85,000 | 120,000 | 160,000 | 150,000 | 110,000 | 65,000 |