No Partnership / No Expansion Year 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 Period 1 2 3 4 5 6 7 9 Sales Demand | DA Corp. Markets MM units Demand | EnzyTech Markets MM units Capacity MM units Sales MM units 0.00 You should complete this calculation section. We have Revenue MM $ provide one equation for you. It should give you all the logical statements you might need. Production Cost MM $ Plant Cost MM $ JV Payment MM $ Royalty Payment MM $ Earnings Before Tax MM $ Taxes MM $ Tax Credit Available for Next Year MM $ Tax Payment MM $ Cash Flow MM$ Present Equivalent MM 2000 $