304 ++
304 ++
304 ++
RENT 24000
PRO.TAX 1500
EXPENESS 1000
TAX 30%
DEP.OVER 10 YEARS 1
COST.OF.CAPITAL 12% INCOME STATMENT
REV 24000
EXP
P.TAX 1500
M.EXP 1000
DEP 10000
T.EXP 12500
EBIT 11500
TAX 3450
NI 8050
Add Dep 10000
FCF 18050
2 3 4
PV Book Value افتراض
PV 101,986.53
NPV 1,986.53
IRR 12%
COST 100000
RENT 24000
PRO.TAX 1500
EXPENESS 1000
TAX 30%
DEP.OVER 10 YEARS 1
COST.OF.CAPITAL 12% INCOME STATMENT
REV 24000
EXP
P.TAX 1500
M.EXP 1000
DEP 10000
T.EXP 12500
EBIT 11500
TAX 3450
NI 8050
Add Dep 10000
FCF 18050
2 3 4 24000 5
PV Book Value افتراض 40000 افتراض
pv 111,001.78
NPV 11,001.78
IRR 14%
6 Sensitvity analysis
افتراض MV&RENTارتباط