Case 2 Geo Tech Cash Flow Template (Base Case)
Year
0
1
2
3
4
5
$600,000.00
$1,080,000.00
$1,050,000.00
$750,000.00
$570,000.00
Revenues
Cash Costs
Set up
$280,000.00
$420,000.00
$280,000.00
$140,000.00
$140,000.00
Other operating
$240,000.00
$240,000.00
$360,000.00
$360,000.00
$240,000.00
Depreciation
$280,000.00
$280,000.00
$280,000.00
EBIT
-$200,000.00
$140,000.00
$130,000.00
$250,000.00
$190,000.00
Taxes
-$70,000.00
$49,000.00
$45,500.00
$87,500.00
$66,500.00
Net Operating Income After Taxes
-$130,000.00
$91,000.00
$84,500.00
$162,500.00
$123,500.00
Add Depreciation
$280,000.00
$280,000.00
$280,000.00
Net Operating Cash Flows
$150,000.00
$371,000.00
$364,500.00
$162,500.00
$123,500.00
Recovery of...