4,5,6 year

Example IV: Fairways Equipment and Operating Costs, CCA Example Cono Year 1 2 3 4 5 6 Revenues $60,000 $62,250 $64,500 3,000 3,150 3,308 Variable Costs Fixed Costs 53,000 53,000 53,000 Depreciation 2,700 4,590 3,213 EBIT 1,300 1,510 4,979 Taxes 195 227 747 Net Income $1,105 $1,283 $4,232