Cost 220000 Tax35% MACRS3-year33.30%44.50%14.80%7.40% Year 0Year 1Year 2Year 3Year 4 Cost-220000 EBITDA104,000128,00052,00050,000 Dep Ex.-73260-97900-32560-16280 EBT30740301001944033720 Taxes-10759-10535-6804-11802 NI19981195651263621918 Add Dep.73260979003256016280 CF-220000932411174654519638198 WACC12% NPV13338.41
Cost 300000 Tax25% MACRS5-year20.00%32.00%19.20%11.50%11.50%5.80% Year 0Year 1Year 2Year 3Year 4Year 5Year 6 Cost-300000 EBITDA11200010500082000530003700032000 Dep Ex.-60000-96000-57600-34500-34500-17400 EBT5200090002440018500250014600 Taxes-13000-2250-6100-4625-625-3650 NI3900067501830013875187510950 Add Dep.600009600057600345003450017400 CF-3000009900010275075900483753637528350 WACC15% NPV-59090.93
Cost 220,000 Tax30% MACRS7-year14.30%24.50%17.50%12.50%8.90%8.90%8.90%4.50% Year 0Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8 Cost-220000 EBITDA7200072000720003500035000350003500035000 Dep Ex.-31460-53900-38500-27500-19580-19580-19580-9900 EBT405401810033500750015420154201542025100 Taxes-12162-5430-10050-2250-4626-4626-4626-7530 NI283781267023450525010794107941079417570 Add Dep.314605390038500275001958019580195809900 CF-2200005983866570619503275030374303743037427470 WACC12% NPV-48596.01
Expert's Answer
Chat with our Experts
Want to contact us directly? No Problem. We are always here for you
Your future, our responsibilty submit your task on time.
Order Now
Get Online
Assignment Help Services
