Copy of KIN356CaseStudy

Copy of - 3000000 3600000 4320000 4752000 5227200 2100000 2520000 3024000 3326400 3659040 900000 1080000 1296000 1425600 1568160 4320000 4752000

Info iconThis preview shows pages 1–4. Sign up to view the full content.

View Full Document Right Arrow Icon
Revenue 2500000 3000000 3600000 4320000 4752000 5227200 Year One Operations -1750000 -2100000 -2520000 -3024000 -3326400 -3659040 Revenue 2500000 EBDT 750000 900000 1080000 1296000 1425600 1568160 Op. Expenses1750000 Depreciation 560000 896000 537600 322000 322000 162400 EBDT 750000 EBT 190000 4000 542400 974000 1,103,600 1405760 34% Tax -64600 -1360 -184416 -331160 -375,224 -477958.4 EAT 125400 2640 357984 642840 728,376 927801.6 add DEP 560000 896000 537600 322000 322,000 162400 Cash Flow 685400 898640 895584 964840 1,050,376 1090201.6 Depreciation 560000 896000 537600 322000 322000 162400
Background image of page 1

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

View Full DocumentRight Arrow Icon
Year TwoYear ThreeYear FourYear FiveYear Six Revenue 2500000 3000000 3600000
Background image of page 2
Background image of page 3

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

View Full DocumentRight Arrow Icon
Background image of page 4
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 3000000 3600000 4320000 4752000 5227200 2100000 2520000 3024000 3326400 3659040 900000 1080000 1296000 1425600 1568160 4320000 4752000 5227200 Cash Flow 685400 898640 895584 964840 25% Rate 0.8 0.64 0.51 0.41 NPV Values 548320.00 575129.60 458539.01 395584.40 Cash Flow 685400 898640 895584 964840 25% Rate 0.8 0.64 0.51 0.41 NPV Values 634680.4 770134.5 711093.7 709157.4 4.37 1,050,376 1090201.6 0.33 0.26 344523.33 285632.82 434621.53 6.44 1,050,376 1090201.6 0.33 0.26 715306.06 686827.01...
View Full Document

This note was uploaded on 06/15/2011 for the course KIN 356 taught by Professor Warner during the Fall '09 term at University of Texas at Austin.

Page1 / 4

Copy of - 3000000 3600000 4320000 4752000 5227200 2100000 2520000 3024000 3326400 3659040 900000 1080000 1296000 1425600 1568160 4320000 4752000

This preview shows document pages 1 - 4. Sign up to view the full document.

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