8S4b(AfterTax)

8S4b(AfterTax) - 800 3 500 0.8264 2 231 14 504 3 7 000 1...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
Sheet1 Page 1 Mandela Year (N) Capital Costs Operating Costs CCA Tax saved by CCA After-tax operating cost (P/F,0.1,N) Present Cost Cumulative Present Cost Present 14 000 1.0000 14 000 14 000 1 6 000 2 800 1 400 3 000 0.9091 1 455 15 455 2 6 000 2 240 1 120 3 000 0.8264 1 554 17 008 3 6 000 1 792 896 3 000 0.7513 1 581 18 589 4 6 000 1 434 717 3 000 0.6830 1 559 20 148 5 - 5 000 6 000 147 73 3 000 0.6209 1 817 21 966 Kruger Year (N) Capital Costs Operating Costs CCA Tax saved by CCA After-tax operating cost (P/F,0.1,N) Present Cost Cumulative Present Cost Present 10 000 1.0000 10 000 10 000 1 7 000 2 000 1 000 3 500 0.9091 2 273 12 273 2 7 000 1 600
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 800 3 500 0.8264 2 231 14 504 3 7 000 1 280 640 3 500 0.7513 2 149 16 653 4 7 000 1 024 512 3 500 0.6830 2 041 18 694 5- 2 000 7 000 419 210 3 500 0.6209 2 043 20 737 Waterproof Year (N) Initial Cost Operating CostsAfter-tax operating cost (P/F,0.1,N) Present Cost Cumulative Present Cost Present 25 000 12 500 1.0000 12 500 12 500 1 1 000 500 0.9091 455 12 955 2 1 000 500 0.8264 413 13 368 3 1 000 500 0.7513 376 13 743 4 1 000 500 0.6830 342 14 085 5 1 000 500 0.6209 310 14 395...
View Full Document

This note was uploaded on 04/16/2009 for the course ENSC 201 taught by Professor Dr.johnjones during the Fall '08 term at Simon Fraser.

Ask a homework question - tutors are online