Company XYZ is attempting to expand its production line. To do this, it is proposed that the company needs to purchase a piece of land which costs $300,000 and hire a new group of workers which costs another $20,000,000. In addition, a set of manufacturing equipment needs to be purchased as well, which costs $70,000,000. The equipment would be disposed of at the end of the fifth year. The equipment could be depreciated using a GDS recovery period of five years. The expanded production line could increase the gross income of the company by $50,000,000 per year for five years, and operating expenses are estimated to be $10,000,000 per year for five years. Determine the After-Tax Cash Flow (ATCF) using the table method described in the picture below.

Company XYZ is attempting to expand its production line. To do this, it is proposed that the company needs to purchase a piece of land which costs $300,000 and hire a new group of workers which costs another $20,000,000. In addition, a set of manufacturing equipment needs to be purchased as well, which costs $70,000,000. The equipment would be disposed of at the end of the fifth year. The equipment could be depreciated using a GDS recovery period of five years. The expanded production line could increase the gross income of the company by $50,000,000 per year for five years, and operating expenses are estimated to be $10,000,000 per year for five years. Determine the After-Tax Cash Flow (ATCF) using the table method described in the picture below. Figure 7-5 General Format (Worksheet) for After-Tax Analysis; Determining the ATCF \begin{tabular}{|l|l|} \hline End of Year, k & (A) Before-Tax Cash Flow (BTCF) \\ \hline 0 & $300,000 \\ $20,000,000 \\ $70,000,000 \\ \hline 1 & $40,000,000 \\ \hline 2 & $40,000,000 \\ \hline 3 & $40,000,000 \\ \hline 4 & $40,000,000 \\ \hline 5 & $40,000,000 \\ \hline 5 & $20,300,000 \\ \hline \end{tabular} \begin{tabular}{|l|l|} \hline End of Year, k & (B) Depreciation Deduction \\ \hline 0 & \\ \hline 1 & $14,000,000 \\ \hline 2 & $22,400,000 \\ \hline 3 & $13,440,000 \\ \hline 4 & $8,064,000 \\ \hline 5 & $8,064,000 \\ \hline 5 & $4,032,000 \\ \hline \end{tabular} \begin{tabular}{|l|l|} \hline End of Year, k & (B) Depreciation Deduction \\ \hline 0 & \\ \hline 1 & $14,000,000 \\ \hline 2 & $22,400,000 \\ \hline 3 & $13,440,000 \\ \hline 4 & $8,064,000 \\ \hline 5 & $8,064,000 \\ \hline 5 & $4,032,000 \\ \hline \end{tabular} Based on question 44 , which table has the right numbers in column C ? \begin{tabular}{|l|l|} \hline End of Year, k & (C)=(A)(B) Taxable Income \\ \hline 0 & \\ \hline 1 & $26,000,000 \\ \hline 2 & $17,600,000 \\ \hline 3 & $26,560,000 \\ \hline 4 & $31,936,000 \\ \hline 5 & $35,968,000 \\ \hline 5 & $12,236,000 \\ \hline \end{tabular} Based on question 44 , which table has the right numbers in column D? Based on question 44 , which table has the right numbers in column E? Based on the question 44 , which table has the right numbers in column B? Company XYZ is attempting to expand its production line. To do this, it is proposed that the company needs to purchase a piece of land which costs $300,000 and hire a new group of workers which costs another $20,000,000. In addition, a set of manufacturing equipment needs to be purchased as well, which costs $70,000,000. The equipment would be disposed of at the end of the fifth year. The equipment could be depreciated using a GDS recovery period of five years. The expanded production line could increase the gross income of the company by $50,000,000 per year for five years, and operating expenses are estimated to be $10,000,000 per year for five years. Determine the After-Tax Cash Flow (ATCF) using the table method described in the picture below. Figure 7-5 General Format (Worksheet) for After-Tax Analysis; Determining the ATCF \begin{tabular}{|l|l|} \hline End of Year, k & (A) Before-Tax Cash Flow (BTCF) \\ \hline 0 & $300,000 \\ $20,000,000 \\ $70,000,000 \\ \hline 1 & $40,000,000 \\ \hline 2 & $40,000,000 \\ \hline 3 & $40,000,000 \\ \hline 4 & $40,000,000 \\ \hline 5 & $40,000,000 \\ \hline 5 & $20,300,000 \\ \hline \end{tabular} \begin{tabular}{|l|l|} \hline End of Year, k & (B) Depreciation Deduction \\ \hline 0 & \\ \hline 1 & $14,000,000 \\ \hline 2 & $22,400,000 \\ \hline 3 & $13,440,000 \\ \hline 4 & $8,064,000 \\ \hline 5 & $8,064,000 \\ \hline 5 & $4,032,000 \\ \hline \end{tabular} \begin{tabular}{|l|l|} \hline End of Year, k & (B) Depreciation Deduction \\ \hline 0 & \\ \hline 1 & $14,000,000 \\ \hline 2 & $22,400,000 \\ \hline 3 & $13,440,000 \\ \hline 4 & $8,064,000 \\ \hline 5 & $8,064,000 \\ \hline 5 & $4,032,000 \\ \hline \end{tabular} Based on question 44 , which table has the right numbers in column C ? \begin{tabular}{|l|l|} \hline End of Year, k & (C)=(A)(B) Taxable Income \\ \hline 0 & \\ \hline 1 & $26,000,000 \\ \hline 2 & $17,600,000 \\ \hline 3 & $26,560,000 \\ \hline 4 & $31,936,000 \\ \hline 5 & $35,968,000 \\ \hline 5 & $12,236,000 \\ \hline \end{tabular} Based on question 44 , which table has the right numbers in column D? Based on question 44 , which table has the right numbers in column E? Based on the question 44 , which table has the right numbers in column B