1 |
14 |
15 |
16 |
17 |
18 |
19 |
Year N |
Tax Allow. Depreciat. |
Taxable Profit |
Tax (40%) |
Total Cash Flow after Tax |
PW (i = 10%) |
Total discounted Cash Flow |
0 |
-7.450 |
1,000 |
-7.450 |
|||
1 |
-1.050 |
0,909 |
-955 |
|||
2 |
-1.705 |
216 |
-86 |
-1.177 |
0,826 |
-973 |
3 |
-1.705 |
297 |
-119 |
-1.129 |
0,751 |
-848 |
4 |
-1.705 |
372 |
-149 |
-1.084 |
0,683 |
-740 |
5 |
-1.705 |
443 |
-177 |
-1.041 |
0,621 |
-647 |
6 |
-1.705 |
509 |
-204 |
-1.001 |
0,564 |
-565 |
7 |
-1.705 |
3.253 |
-1.301 |
645 |
0,513 |
331 |
8 |
-1.705 |
3.308 |
-1.323 |
678 |
0,467 |
316 |
9 |
-1.705 |
3.358 |
-1.343 |
709 |
0,424 |
301 |
10 |
-1.705 |
3.402 |
-1.361 |
2.240 |
0,386 |
864 |
11 |
-1.705 |
3.318 |
-1.327 |
3.696 |
0,350 |
1.295 |
12 |
-1.705 |
5.109 |
-2.044 |
4.770 |
0,319 |
1.520 |
13 |
-1.705 |
4.894 |
-1.958 |
4.641 |
0,290 |
1.344 |
14 |
-1.705 |
4.671 |
-1.868 |
4.508 |
0,263 |
1.187 |
15 |
-1.705 |
4.443 |
-1.777 |
4.371 |
0,239 |
1.046 |
16 |
-1.705 |
4.207 |
-1.683 |
4.229 |
0,218 |
920 |
17 |
-1.705 |
3.965 |
-1.586 |
4.084 |
0,198 |
808 |
18 |
-1.705 |
3.715 |
-1.486 |
3.934 |
0,180 |
708 |
19 |
-1.705 |
3.457 |
-1.383 |
3.779 |
0,164 |
618 |
20 |
-1.705 |
3.192 |
-1.277 |
3.620 |
0,149 |
538 |
21 |
-1.705 |
2.919 |
-1.168 |
5.554 |
0,135 |
751 |
Total |
-34.100 |
59.046 |
-23.618 |
37.526 |
369 |
|