... +$121.30 -$1,421.50 -$1,481.60 -$1,550.70 -$1,630.20 $5,000 +$4,700 +$4,700 Solving the After- Tax Cash Flow, the after- tax interest rate is 10.9% 12-11 Federal Tax = 22.1% ($150,000) = $33,150 Provincial... Year Before-Tax Cash Taxable Flow Income -$75,000 +$50,000 1- +$5,000 $0 -$5,000 +$100,000 $25,000* -$50,000 capital gain * taxed at 20%, the capital gain rate Income Taxes After- Tax Cash Flow -$25,000... 2,965 After- Tax Cash Flow -84,000 7,176 8,612 8,309 8,036 7,791 7,570 7,371 7,192 7,030 6,885 6,755 6,637 6,532 6,436 6,351 6,274 6,204 6,142 6,086 6,035 Loans, Land & WC -9,000 13,096 Total AfterTax