Scribd Logo
Upload

Welcome to Scribd!

  • Magic Timber

    Uploaded by

    Chandra Prakash S
    15 views1 page

    Original Title

    Magic timber

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    15 views1 page

    Magic Timber

    Uploaded by

    Chandra Prakash S

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 1

    0 1 2 3 4 5

    Outlay -28000
    Depriciation -6000 -6000 -6000 -6000 -6000
    Salvage value 5000
    Regular maint -7000 -7000 -7000 -7000 -7000
    Major maint -4000

    Outlay -140000
    Salvage value 60000
    Tax depriciation -14000 -14000 -14000 -14000 -14000
    Maint -2000 -3000 -4000 -5000 -6000

    Labour saving 5250 5500 5750 6000 6250


    Electricity saving 4725 4800 4725 4800 4725

    Incremental depriciat -8000 -8000 -8000 -8000 -8000


    Incremetal maint 5000 4000 7000 2000 1000
    -10000
    Toatl saving 6975 6300 9475 4800 -6025
    tax 2092.5 1890 2842.5 1440 -1807.5
    PAT 4882.5 4410 6632.5 3360 -4217.5
    FCFF -112000 12882.5 12410 14632.5 11360 3782.5
    -69894.84

    You might also like