question 2
Assignment 2
Calculation of net present value before tax
year
investments
contribution in dkk
0,00
-2140000,00
1,00
465000,00
2,00
697000,00
3,00
836000,00
4,00
1160000,00
5,00
-967918,65
784000,00
critical value for the residual value
discount rate
0,11
tax rate
0,22
tax depreciation rate
0,25
maintainance cost
30000,00
30000,00
30000,00
30000,00
30000,00
npv
net cash flow
-2140000,00
435000,00
667000,00
806000,00
1130000,00
-213918,65
0,00