Variation in Parameter Estimates | Net Present Value $ |
Expected time to obsolescence: |
|
Never | 42,799 |
10 years | 21,340 |
8 years | 16,914 |
5 years | 5415 |
4 years | (1000) |
Corporate tax rate: |
|
0 | 13,311 |
30% | 6133 |
33% | 5415 |
36% | 4697 |
Tax depreciation rate: |
|
30% | 4704 |
35% | 5076 |
40% | 5415 |
45% | 5724 |
Trend in cash flows: |
|
10% declining | (1184) |
5% declining | 5415 |
1% increasing | 13,022 |
5% increasing | 21,773 |
10% increasing | 31,939 |
Discount rate: |
|
6% | 12,566 |
8% | 8899 |
10% | 5415 |
12% | 2102 |