Lazy Mower 1 - The cash flows are 0 Sales (units) Price...

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

View Full Document Right Arrow Icon
The cash flows are 0 1 2 3 4 5 6 7 8 9 10 Sales (units) 30,000 34,000 38,800 38,000 36,000 36,000 35,500 35,000 34,500 34,000 Price 1,000 1,000 1,000 950 950 950 950 900 900 900 Revenues 30,000,000 34,000,000 38,800,000 36,100,000 34,200,000 34,200,000 33,725,000 31,500,000 31,050,000 30,600,000 Variable Cost 12,000,000 13,600,000 15,520,000 15,200,000 14,400,000 14,400,000 14,200,000 14,000,000 13,800,000 13,600,000 Fixed Costs 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 1,500,000 Lease Rent ($10,000 per month) 120,000 120,000 120,000 120,000 120,000 120,000 120,000 120,000 120,000 120,000 EBDIT 16,380,000 18,780,000 21,660,000 19,280,000 18,180,000 18,180,000 17,905,000 15,880,000 15,630,000 15,380,000 MACRS Rates 14.3% 24.5% 17.5% 12.5% 8.9% 8.9% 8.9% 4.5% Depreciation 2,858,000 4,898,000 3,498,000 2,498,000 1,786,000 1,786,000 1,786,000 890,000 - - EBT 13,522,000 13,882,000 18,162,000 16,782,000 16,394,000 16,394,000 16,119,000 14,990,000 15,630,000 15,380,000 Taxes (4,597,480) (4,719,880) (6,175,080) (5,705,880) (5,573,960) (5,573,960) (5,480,460) (5,096,600) (5,314,200) (5,229,200) Net Income 8,924,520
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.

Page1 / 3

Lazy Mower 1 - The cash flows are 0 Sales (units) Price...

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