Professional Documents
Culture Documents
RM 13,348,079.77
RM 10,297,090.11
RM 8,649,555.69
RM 8,649,555.69
RM 7,784,600.12
Land RM 933,300
FCI RM 75,082,949 FCI 1st RM 37,541,474
Revenue,R RM 102,608,000 FCI 2nd RM 37,541,474
COMd RM 35,242,365
Taxation rate 0.25
Interest rate 0.0298
Working Capital RM 11,262,442
RM400,000,000.00
RM300,000,000.00
Cummulative Cash Flow
RM200,000,000.00
RM100,000,000.00
RM-
0 2 4 6 8 10
RM(100,000,000.00)
RM(200,000,000.00)
Years
COMd (R-COMd-dk)(1-t)+dk Cashflow Cummulative Cashflow
RM 35,242,365.42 RM (933,300.00) RM (933,300.00)
RM 35,242,365.42 RM (37,541,474.35) RM (38,474,774.35)
RM 35,242,365.42 RM (48,803,916.65) RM (87,278,691.00)
RM 35,242,365.42 RM 54,278,373.37 RM 54,278,373.37 RM (33,000,317.63)
RM 35,242,365.42 RM 56,530,861.83 RM 56,530,861.83 RM 23,530,544.20
RM 35,242,365.42 RM 54,128,207.47 RM 54,128,207.47 RM 77,658,751.67
RM 35,242,365.42 RM 52,686,614.86 RM 52,686,614.86 RM 130,345,366.53
RM 35,242,365.42 RM 52,686,614.86 RM 52,686,614.86 RM 183,031,981.39
RM 35,242,365.42 RM 52,470,375.97 RM 52,470,375.97 RM 235,502,357.35
RM 35,242,365.42 RM 50,524,225.94 RM 50,524,225.94 RM 286,026,583.29
RM 35,242,365.42 RM 50,524,225.94 RM 50,524,225.94 RM 336,550,809.22
RM 35,242,365.42 RM 50,524,225.94 RM 50,524,225.94 RM 387,075,035.16
RM 35,242,365.42 RM 50,524,225.94 RM 50,524,225.94 RM 437,599,261.09
8 10 12 14
3.58