Star River values for cb - Exhibit TN2 Analysis of the...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
Exhibit TN2 Analysis of the Packaging-Machine Investment 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 Inflation Rate = 1.50% Years from Now 0 1 2 3 4 5 6 7 8 9 10 11 12 13 If Star River Waits Three Years to Purchase the Machine Maintenance (15,470) (15,702) (15,938) (4,214) (4,424) (4,646) (4,878) (5,122) (5,378) (5,647) (5,929) (6,226) (6,537) Labor (63,700) (64,656) (65,625) (66,610) (67,609) (68,623) (69,652) (70,697) (71,758) (72,834) (73,926) (75,035) (76,161) Overtime (18,200) (18,473) (19,031) 0 0 0 0 0 0 0 0 0 0 Depreciation (72,800) (72,800) (72,800) (210,688) (210,688) (210,688) (210,688) (210,688) (210,688) (210,688) (210,688) (210,688) (210,688) Total Cost (170,170) (171,631) (173,394) (281,511) (282,721) (283,956) (285,218) (286,507) (287,823) (289,169) (290,543) (291,949) (293,386) Tax @ .245 (41,692) (42,049) (42,482) (68,970) (69,267) (69,569) (69,878) (70,194) (70,517) (70,846) (71,183) (71,527) (71,879) After-tax Cost (128,478) (129,581) (130,913)
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 01/16/2012 for the course MBA 101 taught by Professor Wormer during the Spring '08 term at Indian Institute Of Management, Ahmedabad.

Ask a homework question - tutors are online