CFBT GI - Expenses - Investment + Salvage TI CFBT - Depreciation Taxes 0.4 (TI) CFAT CFBT - Taxes NPAT TI - Taxes Intrest Tax Rate
CFBT GI - Expenses - Investment + Salvage TI CFBT - Depreciation Taxes 0.4 (TI) CFAT CFBT - Taxes NPAT TI - Taxes Intrest Tax Rate
TI = CFBT Depreciation
Taxes = 0.4(TI)
CFAT = CFBT taxes
NPAT = TI taxes
Intrest
Tax rate 40%
Gross Investment Taxable
Income Expenses or Salvage Depreciat Income
Year GI E P or S CFBT D TI Taxes NPAT CFAT
0 250000 250000 0 250000
1 90000 20000 70000 50000 20000 8000 12000 62000
2 100000 20000 80000 80000 0 0 0 80000
3 60000 22000 38000 48000 10000 4000 6000 42000
4 60000 24000 36000 28800 7200 2880 4320 33120
5 60000 26000 34000 28800 5200 2080 3120 31920
6 40000 28000 0 12000 14400 2400 960 1440 12960
250000