9s5 - - 6 000 60 924 45 526 , 6 147 205 6 900- 69 588- 8...

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

View Full Document Right Arrow Icon
Sheet2 Page 1 Year Annual Revenue Depreciation Tax Saving Operating Costs Lease Costs Discounted Deflated , 0 -150 000 0 0 0 -150 000 -150 000 , 1 110 000 6 900 - 52 000 - 6 000 56 635 53 429 , 2 116 600 6 900 - 55 120 - 6 000 57 674 51 329 , 3 123 596 6 900 - 58 427 - 6 000 58 735 49 315 , 4 131 012 6 900 - 61 933 - 6 000 59 818 47 382 , 5 138 872 6 900 - 65 649
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: - 6 000 60 924 45 526 , 6 147 205 6 900- 69 588- 8 029 60 450 42 615 , 7 156 037 6 900- 73 763- 8 029 61 664 41 010 , 8 165 399 6 900- 78 189- 8 029 62 899 39 464 , 9 175 323 6 900- 82 880- 8 029 64 156 37 974 , 10 185 843 6 900- 87 853- 8 029 65 436 36 539 Total 294 582...
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