Investment Model

Initial Investment

Acqisition Cost

Investment Length (yrs)

Tax Benefit

Salvage Value

Total Outflow

Year of Investmet

Initial Revenues

Initial Variable Cost as %

Initial Fixed Cost as %

Tax Rate

Discount Rate

End of Investment

Net Present Value

Internal Rate of Return

* Ebitda=Earnings Before Interest Taxes Depreciation and Ammortization