5--R View + + 125% - Zoom Add Category Insert Table Chart Text Shape Media Comment...

Transcribed Image Text:

5--R View + + 125% - Zoom Add Category Insert Table Chart Text Shape Media Comment Collaborate Sheet1 Calculation LBO Revenue Operating Expenses Depreciation EBIT Interest Tax Net Income Sheet Sheet Backg Y1 Y2 Y3 Y4 Y5 Terminal Year 3,000,000 (1,800,000) 70,000 1,270,000 Instructions: 1] calculate projected revenue year on each year 2] calculate pojected opernating expenses on each year 3] calculate projected depreciation on each year 4] calculate projected interest on each year 6] calculate projected tax on each year 7] determine the net income on year 8] provide the brief interpretation 5--R View + + 125% - Zoom Add Category Insert Table Chart Text Shape Media Comment Collaborate Sheet1 Calculation LBO Revenue Operating Expenses Depreciation EBIT Interest Tax Net Income Sheet Sheet Backg Y1 Y2 Y3 Y4 Y5 Terminal Year 3,000,000 (1,800,000) 70,000 1,270,000 Instructions: 1] calculate projected revenue year on each year 2] calculate pojected opernating expenses on each year 3] calculate projected depreciation on each year 4] calculate projected interest on each year 6] calculate projected tax on each year 7] determine the net income on year 8] provide the brief interpretation