Professional Documents
Culture Documents
211
10000
1000
800
300
400
200
total sg&A 2700
EBIT 3800
cost 120000
salvage 20000
annual dep 25000
PP&E balance after 2nd year
70000
rev 25000
cogs -10000
sg&a -5000
R&D -1000
D&A -2000
ebit 7000 0.28
EBITDA 9000
interest expense -5000
gain from legal 1000
restucturing -500
pretax income 18500
net income 1500
tax rate 0.4