Sei sulla pagina 1di 3

NAME

Biman Debnath

ROLL NUMBER RATE OF DEPRICIATION AVERAGE PACKAGE


231046 9% (SBI)
8 lakhs p.a. from 2016

YEAR
2014-2015
2015-2016
2016-2017
2017-2018
2018-2019
2019-2020

TUTION FEES
5.5 LAKHS
5.5 LAKHS

ROOM AND BOARDING


1.39 LAKHS
1.39 LAKHS
0
0
0
0

TRANSPORTATION
7200
7200
0
0
0
0
0
0
0
0

SALARY APPRECIATION
10% p.a.

OTHER EXPENSES
1.2 LAKHS
1.2 LAKHS

LOST SALARY COST


NPV OF COST
1.8 LAKHS
9.962 LAKHS
996200
1.8 LAKHS
9.962 LAKHS
913944
0
0
0
0
0
0
0
0
0
0
0
0
0
TOTAL=1910144

ANNUAL SALARY INCOME AFTER TAX NPV OF INCOME


0
0
0
0
0
0
8 LAKHS
710000
548250
8.8 LAKHS
774000
548321
9.68 LAKHS
844400
548802
10.648 LAKHS
915360
545799
1910144
TOTAL=2191172
BREAK EVEN POINT

Potrebbero piacerti anche