From the data given in Table P10.12, determine the following information regarding the calculations performed for this analysis:

What taxation rate was assumed?

What was the total fixed capital investment?

What method of depreciation was used?

What was the cost of manufacturing, not including depreciation?

*Numbers in () represent negative values.

**Land cost = 10.

†Plant started up at end of year 3.

‡Working capital = 15.

Transcribed Image Text:

End of Capital Table P10.12 Nondiscounted Cash Flow Calculations for Problem 10.12 (All Figures Are in $Millions) Revenue from Total Annual Net Income Net Profit after Tax Year Sales Costs Profit Tax 0 1 2 3 4 5 6 7 8 9 10 11 12 13 Investment (10)*, ** (25) (20) (15+20) +- İ 30 Depreciation Allowance 8.57 8.57 8.57 8.57 8.57 8.57 8.57 60 120 120 120 120 120 120 120 120 120 50 92 47 50 60 51 40 40 40 40 10 28 73 70 60 69 80 80 80 80 0.54 7.38 24.48 23.34 19.54 22.96 27.14 30.40 30.40 49.60 30.40 49.60 0.89 12.05 39.95 38.09 31.89 37.47 44.29 49.60 After-Tax Cash Flow (10) (25) (20) (35) 9.46 20.62 48.52 46.66 40.46 46.04 52.86 49.60 49.60 79.60