Sick of asking and getting wrong answers. Can someone please give me the correct

ID: 2420415 • Letter: S

Question

Sick of asking and getting wrong answers. Can someone please give me the correct responses to this, I don't even care how to do it anymore I just want the correct answers so I can move on. I'll rate/thumbs up if it's all correct and I'll comment if it's wrong. Please fill out all the cells. I know I already have answers there but not all of them are correct.

MARCS table:

Question:

Year 3-Year 33.33% 44.45 14.81 7.41 Property Class 5-Year 20.00 32.00 19.20 11.52 11.52 5.76 7-Year 14.29 24.49 17.49 12.49 8.93 8.92 8.93 4.46

Explanation / Answer

Depreciation

Year 1

216645

Year 2

192626.3

Year 3

35651.92

Year 4

15196.19

Estimated salvage value at end = 71500

Tax on salvage @30% = 21450

After tax salvage value = 50050

present value of cash outlay = cost of device installed + investment in working capital

= 650000 + 46500

= 696500

= Present value of Cost savings + P..v of tax savings due to depreciation + P.V. of salvage value

P.v. of net working capital investment

= 3.352 X + 109851.1 + 24874.85 + 23110.5

P.v. of cash outlay = p.v. of cost savings

696500 = 3.352 X + 109851.1 + 24874.85 + 23110.5

X = 160699.1