how do I calculate cost of bujilding and equipment, cost of training after tax throughout the years?

Cost of Capital (_S_) Cost of Capital Cost of bLing and equipment Cost of Training Before Tax Salvage Value Time Y ear Projected Volume (000) Price Per Unit (RS) Production cost Per Unit (RS) Selling Cost Per Unit (RS) Adnlinistrative cost Per Unit (RS) Revenue Production Cost Gross Profit Selling Cost Administrative Cost Depreciation EBIT Taxes on Profits (34%) After-tax Profit Add Back Depreciation Total Operating Cash Flows Cost of building and equipment Cost of Training After Tax 120,000 1 omo 30,000 2016 (120,000) (6,600) US Inflation Inflation Tax rate on Profits Spot rate (RS'S) Years of Straight Line Depreciation 2017 28 2400.0 1,050.0 300.0 100.0 67,200 (29,400) 37,800 (8,400) (2,800) (24,000) 2,600 (884) 1,716 24,000 25,716 2 2018 30 2616.0 1,144.5 327.0 109.0 78,480 (34,335) 44,145 (9,810) (3,270) (24,000) 7,065 (2,402) 4,663 24,000 28,663 2019 38 2851.4 1247.5 356.4 118.8 108,355 (47 ,405) 60 so (13,544) (4,515) (24,000) 18,890 (6,423) 12,468 24,000 36,468 4 44 3,108.1 1,359.8 129.5 136,755 (59,830) (17,094) (5,698) (24,000) 30,132 (10,245) 19,887 24,000 43,887 2% 90/0 2021 3,387.8 1,482.2 423' 141.2 169,390 (74,108) 95,282 (21,174) (7,058) (24,000) 43,050 (14,637) 28,413 24,000 52,413