Scribd Logo
Upload

Welcome to Scribd!

  • Esxles of Fin

    Uploaded by

    Ray Leo
    5 views2 pages
    Very Fin

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    Very Fin

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    5 views2 pages

    Esxles of Fin

    Uploaded by

    Ray Leo
    Very Fin

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    cost

    el
    dep
    selling unit
    selling price
    increased sp
    exp
    increased exp
    tax
    WACC
    rev
    less: exp
    less: dep
    EBT
    tax
    EAT
    add: dep
    CFs
    VALUE
    NPV

    40000
    4
    10000
    2000 unit
    10
    24%
    1.24
    5000
    13%
    1.13
    20%
    15%
    0
    1
    20000
    5000
    10000
    5000
    1000
    4000
    10000
    -40000 14000
    $54,688.45

    $14,688.45

    2
    3
    24800 30752
    5650 6384.5
    10000 10000
    9150 14367.5
    1830 2873.5
    7320 11494
    10000 10000
    17320 21494

    4
    38132.5
    7214.49
    10000
    20918
    4183.6
    16734.4
    10000
    26734.4

    You might also like