Sei sulla pagina 1di 2

A.

Year After tax Cash flow Beginning Value Depreciation


0 -10000000
1 2500000 10,000,000 2,000,000
2 2500000 8,000,000 2,000,000
3 2500000 6,000,000 2,000,000
4 2500000 4,000,000 2,000,000
5 2500000 2,000,000 2,000,000

B.
Av. ROA 11%

C. Year Bonus
1 $500.00
2 $625.00
3 $833.33
4 $1,250.00
5 $2,500.00

D.
IRR 8%
Incremental Income ROA

500,000 5.0%
500,000 6.3%
500,000 8.3%
500,000 12.5%
500,000 25.0%

Potrebbero piacerti anche