Beruflich Dokumente
Kultur Dokumente
year 6
Cost of new machine -50
Sale of old machine 5.6953125
Tax benefit 0.284765625
1
Value 30 22.5
Old depreciation 7.5
Value
New depreciation
Equity 100
10% Debt 100
10.25% Debt 44.02
244.02
Year Cash Flow
0 -44.02
1 8.95
2 8.01
3 7.31
4 6.78
5 16.35
NPV -8.5884371890120
IRR 2%
7 8 9 10
2 3 4 5 6 7 8 9 10
16.875 12.656 9.4922 7.1191 5.3394 4.0045 3.0034 2.2525 1.6894
5.625 4.2188 3.1641 2.373 1.7798 1.3348 1.0011 0.7508 0.5631
1 2 3 4
Value 40 30 22.5 16.875 12.656
Old depreciation 10 7.5 5.625 4.2188
Value
New depreciation
6.5
1.3983
11.391
0.5695
19.86
0.7241
14.379 -4.921
5 6 7 8 9 10
9.4922 7.1191 5.3394 4.0045 3.0034 2.2525
3.1641 2.373 1.7798 1.3348 1.0011 0.7508