Copy of Xl0000000

Copy of Xl0000000 - 21/p.234 IO rev exp depr EBT tax EAT...

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

View Full Document Right Arrow Icon
21/p.234 0 1 2 3 4 IO (45,000) rev 40,000 30,000 20,000 10,000 exp (16,000) (12,000) (8,000) (4,000) depr (11,250) (11,250) (11,250) (11,250) EBT 12,750 6,750 750 (5,250) tax (5,100) (2,700) (300) 2,100 EAT 7,650 4,050 450 (3,150) oper CF (add depr) 18,900 15,300 11,700 8,100 WC requirement (8,000) (6,000) (4,000) (2,000) 0 WC cash flows (8,000) 2,000 2,000 2,000 2,000 salvage 0 NCF (53,000) 20,900 17,300 13,700 10,100 NPV (12%) (4,377.71) IRR 8% 23/p.234 0 1 2 3 4 5 6 7 8 IO (10.00) oper cost (1.00) (1.00) (1.00) (1.00) (1.00) depr (2.00) (2.00) (2.00) (2.00) (2.00) effect on tax payable (3.00) (3.00) (3.00) (3.00) (3.00) tax savings (1.05) (1.05) (1.05) (1.05) (1.05) IO (10.00) oper cost (1.00) (1.00) (1.00) (1.00) (1.00) tax savings 1.05 1.05 1.05 1.05 1.05 salvage 0.00 NCF (10.00) 0.05 0.05 0.05 0.05 0.05 NPV (12%) (10.00) AE (2.77) DIR sys IO (12.00) oper cost (1.00) (1.00) (1.00) (1.00) (1.00) (1.00) (1.00) (1.00) depr (1.50) (1.50) (1.50) (1.50) (1.50) (1.50) (1.50) (1.50) effect on tax payable
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 12/27/2011 for the course BT 122 taught by Professor Hothanhphong during the Spring '11 term at Chaminade University.

Page1 / 2

Copy of Xl0000000 - 21/p.234 IO rev exp depr EBT tax EAT...

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