Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 1

Atlas 6.

04 assets a Earning after taxes 485336


peak 6 month b Earning after taxes 482360
current assets 480000
Working
tem ca 1280000 a
perm ca 1960000 Long term financing
capital assets 2800000 Permanent current assets 1960000
total assets 6040000 Capital assets 2800000
4760000
st rates 5% Short term financing
lt rates 7% Temporary current assets 1280000
EBIT 1160000 Temporary current assets 480000
tax 38%
Long term interest expense 4760000*0.07 333200
a Short term interest expense 1280000*0.05*6/12 32000
b st rate 7% Short term interest expense 480000*0.05*6/12 12000
Total interest expense 377200

EBIT 1160000
Interest expense 377200
EBT 782800
Taxes 782800*0.38 297464
Earnings after taxes 485336

b
Long term financing
Permanent current assets 1960000
Capital assets 2800000
4760000
Short term financing
Temporary current assets 1280000
Temporary current assets 480000

Long term interest expense 4760000*0.07 333200


Short term interest expense 1280000*0.05*6/12 32000
Short term interest expense 480000*0.07*6/12 16800
Total interest expense 382000

EBIT 1160000
Interest expense 382000
EBT 778000
Taxes 778000*0.38 295640
Earnings after taxes 482360

You might also like