2008-05-03_104537_Minicase (1)

2008-05-03_104537_Minicase (1) - PV Factor @14% 1 0.91 0.83...

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

View Full Document Right Arrow Icon
Expensive Design Pessimistic Year 0 1 2 3 4 Initial Cost ($13,000,000) Revenues $1,125,000 $1,125,000 $1,125,000 $1,125,000 Operating Costs ($900,000) ($900,000) ($900,000) ($900,000) Less: Depreciation ($1,380,262) ($1,333,587) ($1,288,490) ($1,244,917) EBIT $3,405,262 $3,358,587 $3,313,490 $3,269,917 Less: Taxes @ 35% $1,191,841.79 $1,175,505.35 $1,159,721.35 $1,144,471.11 Add: Depreciation $1,380,262 $1,333,587 $1,288,490 $1,244,917 OCF ($13,000,000) $2,572,104.04 $2,509,092.06 $2,448,210.93 $2,389,388.58
Background image of page 1

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

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

Unformatted text preview: PV Factor @14% 1 0.91 0.83 0.75 0.68 PV ($13,000,000) $2,338,276 $2,073,630 $1,839,377 $1,631,985 NPV ($1,241,162) 5 6 7 $1,125,000 $1,125,000 $1,125,000 ($900,000) ($900,000) ($900,000) ($1,202,819) ($1,162,144) ($1,122,844) $3,227,819 $3,187,144 $3,147,844 $1,129,736.58 $1,115,500.32 $1,101,745.48 $1,202,819 $1,162,144 $1,122,844 $2,332,555.39 $2,277,644.10 $2,224,589.71 0.62 0.56 0.51 $1,448,333 $1,285,671 $1,141,566...
View Full Document

Page1 / 2

2008-05-03_104537_Minicase (1) - PV Factor @14% 1 0.91 0.83...

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