Partial preview of the text
Download Business, mathematics & statistics solve assignment and more Study notes Mathematics in PDF only on Docsity!
Revenue after depreciation 5,512,500 — 3,332,000 = 2,180,500 Revenue after Tax 30% =2,180,500 — 654,150 (Tax) = 1,526,350 Cash Flow 3rd =1,526,350+3,332,000 =4,858,350 (Answer Cash Flow 3*4) Revenue after depreciation 6,077,531 — 3,332,000 = 2,745,531 Revenue after Tax 30% =2,745,531 — 823,659 (Tax) = 1,921,872 Cash Flow 5™ =1,921,872+3,332,000 =5,253,872 (Answer Cash Flow 5'") Cash Flow 1 Year = 6,381,407 2™ Year = 4,674,600 3rd Year = 4,858,350 4" Year = 5,051,288 5° Year = 5,253,872 6" Year = 5,466,585 Revenue after depreciation 5,788, 125— 3,332,000 = 2,456,125 Revenue after Tax 30% =2,456.125 — 736,837 (Tax) = 1,719,288 Cash Flow 4th =1,719,288+3,332,000 =5,051,288 (Answer Cash Flow 4") Revenue after depreciation 6,381,407 — 3,332,000 = 3,049,407 Revenue after Tax 30% =3,049.407 — 914,822 (Tax) = 2,134,585 Cash Flow 6th =2,134,585+3,332,000 =5,466,585 (Answer Cash Flow 6")