Numbers to be used in calculating the weighted cost of capital Marginal tax rate Cost of Debt Aner Tax Cost of Equity We amount of d ong Weighted amount of equilyong ) 8.0% 20.0% 80.0% Weited Average Cost of Capital Disc Rate Table A2 Dairy m ent shows Total Cash Expense Salvage Value Nu Cash Flow $13.04 $31.SE $37547 $51 435 S882.700 $914629 1821.781 $875.254 $9320 306304 $1.163 51042202 $1.105.680 $1,134 347 Tot investment-$1.700.000 Taxes already account for depreciation expense $54 079 Sum of PV 1-10 Capital Recovery Factor Any Equv NPV: MIRR Tato Al Crop sesent cash flows Total Cash Cash Expense Salvage Value Thes e Cash Flow PV Factor Net Cash Flow $5.590 $20,301 $20.910 321242 $21,583 $21.932 Tota la investment. $76.800 Taxes already account for depreciation expense $30.000 $4413 $15.054 Capital Recovery Factor Annuity EquiNPV MIRR Francis Foy for Dairy Interest Tax Savings from Nel Cash Flow Total Loan Payment Principal Portion Surorul 160.335) ( 23) 070 527) S1 BOT 11 31.10 31.170.751) my interest Tax Savingston Total Loan Payment (25 ) 346 25.381) 125.96 (56 ) Numbers to be used in calculating the weighted cost of capital Marginal tax rate Cost of Debt Aner Tax Cost of Equity We amount of d ong Weighted amount of equilyong ) 8.0% 20.0% 80.0% Weited Average Cost of Capital Disc Rate Table A2 Dairy m ent shows Total Cash Expense Salvage Value Nu Cash Flow $13.04 $31.SE $37547 $51 435 S882.700 $914629 1821.781 $875.254 $9320 306304 $1.163 51042202 $1.105.680 $1,134 347 Tot investment-$1.700.000 Taxes already account for depreciation expense $54 079 Sum of PV 1-10 Capital Recovery Factor Any Equv NPV: MIRR Tato Al Crop sesent cash flows Total Cash Cash Expense Salvage Value Thes e Cash Flow PV Factor Net Cash Flow $5.590 $20,301 $20.910 321242 $21,583 $21.932 Tota la investment. $76.800 Taxes already account for depreciation expense $30.000 $4413 $15.054 Capital Recovery Factor Annuity EquiNPV MIRR Francis Foy for Dairy Interest Tax Savings from Nel Cash Flow Total Loan Payment Principal Portion Surorul 160.335) ( 23) 070 527) S1 BOT 11 31.10 31.170.751) my interest Tax Savingston Total Loan Payment (25 ) 346 25.381) 125.96 (56 )