A F H Year! 60.000 Year 2 75.000 D Year 90.000 E Year 4 105.000 Years 120.000 Uits Sales 3 4 Fiquipment Cout 5 Savage value 32.000.000 3.000.000 Unit Price Variable cost (per unit) Fixed costs per year) 450 220 3.100.000 24.00 20.00 17.50 4 11 Tesale 12 NWC Sofie) 11 Required return 14 Required Payback Period (years) 15 10 MACRS Schedule 173.yout 18 Syar 19 7-year 20 Years Year Year 2 Year Year 1 Year 2 444544 320016 Year 3 14 BIS 19.2014 17.49% Year 7:41% 11521 12.49% 5.76 20.00% 142995 11 52% 8.93% 1.9294 8939 44 D F H Year 1 Year 2 Year 3 Year 4 Year 5 A 23 Pre Farm Income Statement 24 Year 25 Rewens 26 Variable conta 27 Picod conta 28 Depreciation 29 EHIT 30 Tetes (245) 31 Net income 32 OCT Year Year 1 Year 2 Year 3 Your 4 Years 34 35 Net Working Capital 36 Year 37 Initial NWC 3 Ending NWC 39 NWC cash flow 40 4 Salvage Valur 47 Market value of salvags Book value of avage Texes on sale (249) 25 Antax salvage value Year Year 1 Year 2 Year 3 Year 4 Year 5 47 Pajert som A Year AN OCT So Chegein NWC 1 Capital spending 37 The Simulative allow 34 Parthen Cuency cash flow ouderty TV Row wned for NPV, IRE Row wred for Regular Row uned for discount Owexten! 50 Payback Period Decision Discounted Playback Irod 54 Dandidat Ons NPV Detien H OD 30 Own 71 EUR 7a Decision 73 75 Ostan 75 Profitability Index 7h Decision? 27 text mentemte the set the rest for each other we een com esse the Punction. Then crescenter ple with Pyon Ya RX ha NPY 00 5001 10.00 15.00 20.000 2500 10.00 35 00 5 AZ 88 AD 45.00 50.00 TJ WALE A F H Year! 60.000 Year 2 75.000 D Year 90.000 E Year 4 105.000 Years 120.000 Uits Sales 3 4 Fiquipment Cout 5 Savage value 32.000.000 3.000.000 Unit Price Variable cost (per unit) Fixed costs per year) 450 220 3.100.000 24.00 20.00 17.50 4 11 Tesale 12 NWC Sofie) 11 Required return 14 Required Payback Period (years) 15 10 MACRS Schedule 173.yout 18 Syar 19 7-year 20 Years Year Year 2 Year Year 1 Year 2 444544 320016 Year 3 14 BIS 19.2014 17.49% Year 7:41% 11521 12.49% 5.76 20.00% 142995 11 52% 8.93% 1.9294 8939 44 D F H Year 1 Year 2 Year 3 Year 4 Year 5 A 23 Pre Farm Income Statement 24 Year 25 Rewens 26 Variable conta 27 Picod conta 28 Depreciation 29 EHIT 30 Tetes (245) 31 Net income 32 OCT Year Year 1 Year 2 Year 3 Your 4 Years 34 35 Net Working Capital 36 Year 37 Initial NWC 3 Ending NWC 39 NWC cash flow 40 4 Salvage Valur 47 Market value of salvags Book value of avage Texes on sale (249) 25 Antax salvage value Year Year 1 Year 2 Year 3 Year 4 Year 5 47 Pajert som A Year AN OCT So Chegein NWC 1 Capital spending 37 The Simulative allow 34 Parthen Cuency cash flow ouderty TV Row wned for NPV, IRE Row wred for Regular Row uned for discount Owexten! 50 Payback Period Decision Discounted Playback Irod 54 Dandidat Ons NPV Detien H OD 30 Own 71 EUR 7a Decision 73 75 Ostan 75 Profitability Index 7h Decision? 27 text mentemte the set the rest for each other we een com esse the Punction. Then crescenter ple with Pyon Ya RX ha NPY 00 5001 10.00 15.00 20.000 2500 10.00 35 00 5 AZ 88 AD 45.00 50.00 TJ WALE
