QP8 1-10 - QP8-11 BUY PERTAX END INNITIAL ADDI TAXRATE...

Info iconThis preview shows pages 1–2. Sign up to view the full content.

View Full Document Right Arrow Icon
RATE BUY 510000 1 0.2 102000 PERTAX 140000 2 0.32 163200 END 50000 3 0.19 97920 INNITIAL 50000 4 0.12 58752 ADDI 2000 421872 TAXRATE 0.34 BV4 88128 1-TAXRAT 0.66 BV4-END 38128 1+TAXRA 1.66 ATSV 50000 12963.52 RATE 0.13 1+RATE 1.13 1+RATE^2 1.28 1+RATE^3 1.44 1+RATE^4 1.63 -510000 -50000 110690.27 YAER 3 ADDBACK 6000 56000 npv ### QP8-10 QP8-14 1 2 A cost 379000 514000 COST 2500000 lifeyear 4 5 YEAR 6 pretax 70000 83000 VARIABE 0.39 salvage 77000 77000 FIXED 140000 taxrate 0.3 0.3 SALE 6000000 1-taxrate 0.7 0.7 RETURN 0.14 rate 0.12 0.12 TAXRATE 0.35 -49000 -58100 28425 30840 VARIABLE -2340000 ocf -20575 -27260 FIXED -140000 atsv 53900 53900 DEPRECA -416666.67 -379000 -514000 EBT -2896666.67 pv ¥62,493.46 ¥98,266.20 TASX 1013833.33 rate^n 1.57 1.76 NET IN -1882833.33 34254.42 30584.31 416666.67 npv ¥-407,239.04 ¥-581,681.89 OCF -1466167 ¥134,077.12 ¥161,364.22 pv ¥5,701,434.69 ¥-134,077.12 ¥-161,364.22 npv ¥-8,201,434.69 ¥2,109,060.41 ¥-2,109,060.41 QP8-1 QP8-27 60 15 EQUIP 19000 COST
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
Image of page 2
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 12/13/2009 for the course MBA 816 taught by Professor Terry during the Spring '09 term at Fort Hays.

Page1 / 6

QP8 1-10 - QP8-11 BUY PERTAX END INNITIAL ADDI TAXRATE...

This preview shows document pages 1 - 2. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online