Income
Less depreciation
Earnings before tax EBT
Less tax @ 50%
EAT
|
100,000
80,000
20,000
(10,000)
10,000
|
120,000
80,000
40,000
(20,000)
20,000
|
140,000
80,000
50,000
(30,000)
30,000
|
160,000
80,000
80,000
(40,000)
40,000
|
200,000
80,000
120,000
(60,000)
60,000
|