Annual Diffenrential Cash Flows

Year $012345678910$

Existing EBITDA of U$.$S$.$ Business $147,450147,450147,450147,450147,450147,450147,450147,450147,450147,450$

Incremental India EBITDA $$147,450\mathrm{.}00$ $$176,940\mathrm{.}00$ $$212,328\mathrm{.}00$ $$254,793\mathrm{.}60$ $$305,752\mathrm{.}32$ $$366,902\mathrm{.}78$ $$440,283\mathrm{.}34$ $$528,340\mathrm{.}01$ $$634,008\mathrm{.}01$ $$760,809\mathrm{.}61$

India EBITDA Margin

Differential EBITDA $ $-$ $ $-$ $ $-$ $ $-$ $ $-$ $ $-$ $ $-$ $ $-$ $ $-$ $ $-$

Depreciation $$(10,000)$ $$(10,000)$ $$(10,000)$ $$(10,000)$ $$(10,000)$ $$(10,000)$ $$(10,000)$ $$(10,000)$ $$(10,000)$ $$(10,000)$

Differentail EBIT $(10,000)19,49054,87897,344148,302209,453282,833370,890476,558603,360$

Differentiatila cash flow $(242,000)-29,49064,878107,344158,302219,453292,833380,890486,558613,360$

$(242,000)(212,510)(147,632)(40,288)118,014337,467630,3001,011,1901,497,7482,111,108$

Payback $0\mathrm{.}25$

After Tax Cash Flow $($$$242,000\mathrm{.}00)$

Calculate the after tax cash flow?