00:01
Here in this question we have to calculate the net cash flow after taxes and net absolute return for the given project that provided in the question.
00:12
So first we have to calculate the year first and there are some data also given.
00:23
So calculation for a year 1 revenue is equal to 0 .7 x 20 ,000 x 200 ,000 x 2 .5 which is 350 ,000 and variable cost is 0 .7 x 200 ,000 x 1 .5 which is equal to 210 ,000.
00:56
So fixed cost is equal to 60 ,000 and ebdt is 35 ,000 x 350 ,000 x 210 ,000 x 60 ,000 which is equal to 80 ,000.
01:16
Depreciation expense is 200 ,000 x 25 ,000 x 5 which is equal to 35 ,000.
01:26
Now ebdt is equal to 80 ,000 x 35 ,000 which is equal to 45 ,000.
01:33
Taxes is equal to 45 ,000 x 0 .25 which is equal to 11 ,250.
01:41
Net income is equal to 45 ,000 x 11 ,250 is equal to 33 ,750 and net cash flow is 68 ,750.
01:56
Now coming to the year 2, 5.
01:59
So the revenue is equal to 500 ,000 and variable cost is equal to 300 ,000.
02:09
Fixed cost is equal to 60 ,000 x 1 plus 0 .02 to the power year.
02:29
Then ebdt is equal to 500 ,000 minus 300 ,000 minus fixed cost.
02:43
So depreciation expense is 35 ,000.
02:51
Ebdt is equal to ebdt minus 35 ,000...