You are on page 1of 3

1

income before tax @35%

47690000

income increase @40%

52500000

47690000 @35%
52500000@40%

16691500
21000000

21000000-16691500=4308500

new machinery cost


net income
dep

15000000
52500000
3000000
49500000

49500000@35%=17325000

21000000-17325000=3675000
2
principle
year1
2
3
4
5

15000000 @20 %
12000000 @20%
9000000 @20 %
6000000 @ 20%
3000000 @20 %

interest
3000000
3000000
3000000
3000000
3000000

3000000
2400000
1800000
1200000
600000

Assignment#1
SUMAIRA NOOR
L1F10MBAM0222

08500
useful life 5 years

saving
4725000
4515000
4305000
4095000
3885000

You might also like