Professional Documents
Culture Documents
New Microsoft Excel Worksheet
New Microsoft Excel Worksheet
Buliding equipment
Estimated market value in 2009 7500 2000
book value in 2009 10908 1360
expected gain or loss -3408 640
taxes paid -1363.2 256
net cash flow from salvage 8863.2 1744
buliding -12000
equipment -8000
NPV 7312.2062808302
key output: NPV = 5809
3 4 Comm.Dep
2.60% 2.60%
312 312 1092
11220 10908
19.00% 12.00%
1520 960 6640
2320 1360
Total
10607.2
2 3 4
2007 2008 2009
8863.2
1744
10607.2