degnis co

years 0 1 2 3 4 5 e.s.p
sp 50100 50100 50100 50100 e.c.c
c.c 31650 31650 31650 31650
difference 18450 18450 18450 18450
contri 4612500 5535000 8302500 8302500
fixed cost 4000000 5000000 5500000 5500000 year
o.c 612500 535000 2802500 2802500 dep
tax -171500 -149800 -784700 -784700 tax saving
tax saving 112000 112000 112000 112000
net cashflows 553000 497200 2129800 2129800
discount 11 0.900901 0.811622 0.731191 0.658731
present values -4000000 498198.2 403538.7 1557291 1402965 npv -138006
 6000 18900 25200 50100
4600 13050 14000 31650

1 2 3 4
400000 400000 400000 400000
112000 112000 112000 112000