Florida Construction Equipment Rentals (FCER) purchases a new 10,000 pound crane for rental to its customers. This crane costs $1,125,000 and is expected to last for 25 years, at which time it will have an expected salvage value of $147,000. FCER earns $195,000 before-tax cash flow each year in rental income for this crane, and its total taxable income each year is between $10M and $15M. If FCER uses straight-line depreciation and a MARR of 15%, what is the present worth of the after-tax cash flow for this equipment?
Solution:
Assuming tax to be:40%, so the after tax cash flow will be 195000 * (1-.40) + depreciation (1125000/25)
Year | Cash flow |
0 | -1125000 |
1 | 162000 |
2 | 162000 |
3 | 162000 |
4 | 162000 |
5 | 162000 |
6 | 162000 |
7 | 162000 |
8 | 162000 |
9 | 162000 |
10 | 162000 |
11 | 162000 |
12 | 162000 |
13 | 162000 |
14 | 162000 |
15 | 162000 |
16 | 162000 |
17 | 162000 |
18 | 162000 |
19 | 162000 |
20 | 162000 |
21 | 162000 |
22 | 162000 |
23 | 162000 |
24 | 162000 |
25 | 309000 |
Present worth | $ -73,342.34 |
Get Answers For Free
Most questions answered within 1 hours.