need help with additional rent,utilities,depreciation and interest

Scenario 2-Moving to Middlesex. Slow revenue growth. Forecasted 2017 Sales: Yean \begin{tabular}{|l|l|l|l|l|l|l|l|l|l|l|l|} \hline Fixed & 5 & 130,000 & 5 & 130,000 & 5 & 130,000 & 5 & 130,000 & $ & 130,000 \\ \hline Pre-tax Net income & 5 & 136,556 & 5 & 149,884 & $ & 163,879 & $ & 178,572 & 5 & 194,001 \\ \hline \end{tabular} Additional feret 556.400555.140551.14175 (55x+51.1x)=12Oe. Hent Additionalutaities Moditional Depreciation Additional interest 810 s. S300k atraight fine 5 yr depreciation Additional cost of move 5300x10 : Cale cash flows. Additional fvoemen Adjuted Pre-tax Net income No Move Deprecation + Interest taperavimute adding beck what is noe upeny Aditional Depreciation Adiding back depretiation: Unlevered cash flows net income o adding buck depreciation \begin{tabular}{|l|l|l|l|l|l|} \hline 20cost of capital & & & & \\ \hline Terminal Value & & & & & \\ \hline \end{tabular} (Calseounting facter) PV of unlevered cash flows Euild Out Capital Total Value uirlowered cash fowss alveovineind tactar Scenario 2-Moving to Middlesex. Slow revenue growth. Forecasted 2017 Sales: Yean \begin{tabular}{|l|l|l|l|l|l|l|l|l|l|l|l|} \hline Fixed & 5 & 130,000 & 5 & 130,000 & 5 & 130,000 & 5 & 130,000 & $ & 130,000 \\ \hline Pre-tax Net income & 5 & 136,556 & 5 & 149,884 & $ & 163,879 & $ & 178,572 & 5 & 194,001 \\ \hline \end{tabular} Additional feret 556.400555.140551.14175 (55x+51.1x)=12Oe. Hent Additionalutaities Moditional Depreciation Additional interest 810 s. S300k atraight fine 5 yr depreciation Additional cost of move 5300x10 : Cale cash flows. Additional fvoemen Adjuted Pre-tax Net income No Move Deprecation + Interest taperavimute adding beck what is noe upeny Aditional Depreciation Adiding back depretiation: Unlevered cash flows net income o adding buck depreciation \begin{tabular}{|l|l|l|l|l|l|} \hline 20cost of capital & & & & \\ \hline Terminal Value & & & & & \\ \hline \end{tabular} (Calseounting facter) PV of unlevered cash flows Euild Out Capital Total Value uirlowered cash fowss alveovineind tactar