9s6 - 1 044 947 , 3 1 680 703- 1 124 1 259 1 057 913 , 4 2...

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

View Full Document Right Arrow Icon
Sheet2 Page 1 Year After-tax Annual Revenue Depreciation Tax Saving After-tax Operating CostsTotal Cashflow(Actual)Total Cashflow(Real) Present Value , 0 -10 000 0 0 -10 000 -10 000 -10 000 , 1 1 000 1 250 - 1 000 1 250 1 179 1 123 , 2 1 296 938 - 1 060 1 174
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 1 044 947 , 3 1 680 703- 1 124 1 259 1 057 913 , 4 2 177 527- 1 191 1 513 1 199 986 , 5 2 821 396- 1 262 1 954 1 460 1 144 , 6 3 656 297- 1 338 2 615 1 843 1 375 , 7 4 738 661- 1 419 3 981 2 648 1 882 Total- 1 629...
View Full Document

Ask a homework question - tutors are online