In: Finance
Telstar Communications is going to purchase an asset for $420,000 that will produce $200,000 per year for the next four years in earnings before depreciation and taxes. The asset will be depreciated using the three-year MACRS depreciation schedule in Table 12–12. (This represents four years of depreciation based on the half-year convention.) The firm is in a 30 percent tax bracket. Fill in the schedule below for the next four years.
Earnings before depreciation and taxes year 1 year 2 year 3 year 4
depreciation
earnings before taxes
taxes
earnings after taxes
depreciation
cash flow
Year | 1 | 2 | 3 | 4 |
Earnings before depreciation and taxes | 200000.00 | 200000.00 | 200000.00 | 200000.00 |
Depreciation | 69993.00 | 186690.00 | 62202.00 | 31122.00 |
Earnings before tax | 130007.00 | 13310.00 | 137798.00 | 168878.00 |
Taxes | 39002.10 | 3993.00 | 41339.40 | 50663.40 |
Earnings after taxes | 91004.90 | 9317.00 | 96458.60 | 118214.60 |
Depreciation | 69993.00 | 186690.00 | 62202.00 | 31122.00 |
Cash flow | 160997.90 | 196007.00 | 158660.60 | 149336.60 |
WORKINGS