7-13 Blooper Industries Year 0 3 4 Cap Invest 10.000 WC 1,5004,0754,2794,4934,7173,039 Change in WC 1,500 2.575 204 214 225 1,678-3,039 Revenues 15,00015,7501653817,36418,233 Expenses 10,00010.500110251157612,155 Depreciation 2,0002,0002,0002,0002,000 Pretax Profit 3,0003,2503,5133,7884,078 Tax(35%) 1,0501,1371,2301,3261427 Profit 19502.113228324622651 (000s) IrwinMcGraw-hill CThe McGraw-Hill Commpanies, Inc, 2001©The McGraw-Hill Companies, Inc.,2001 7- 13 Irwin/McGraw-Hill Blooper Industries Year 0 1 2 3 4 5 6 Cap Invest WC Change in WC Revenues Expenses Depreciation Pretax Profit .Tax (35%) Profit 10 000 1500 4 075 4 279 4 493 4 717 3 039 0 1500 2 575 204 214 225 1 678 3 039 15 000 15 750 16 538 17 364 18 233 10 000 10 500 11 025 11576 12 155 2 000 2 000 2 000 2 000 2 000 3 000 3 250 3 513 3 788 4 078 1 050 1137 1 230 1 326 1 427 1 950 2 113 2 , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , , − − ,283 2,462 2,651 (,000s)