Documents

NPVaudit

Description
Description:
Categories
Published
of 3
All materials on our website are shared by users. If you have any questions about copyright issues, please report us to resolve them. We are always happy to assist you.
Share
Transcript
  taxrate0.4 Year1sales10000Sales growth0.1 Year1price $ 9.00  Year1cost $ 6.00 intrate0.15costgrowth0.05pricegrowth0.03 Year12345Unit Sales1000011000121001331014641unit price $ 9.00 $ 9.27 $ 9.55 $ 9.83 $ 10.13 unit cost $ 6.00 $ 6.30 $ 6.62 $ 6.95 $ 7.29 Revenues $ 90,000.00 $ 101,970.00 $ 115,532.01 $ 130,897.77 $ 148,307.17 Costs $ 60,000.00 $ 69,300.00 $ 80,041.50 $ 92,447.93 $ 106,777.36 Before Tax Profits $ 30,000.00 $ 32,670.00 $ 35,490.51 $ 38,449.83 $ 41,529.81 Tax $ 12,000.00 $ 13,068.00 $ 14,196.20 $ 15,379.93 $ 16,611.92 Aftertax Profits $ 18,000.00 $ 19,602.00 $ 21,294.31 $ 23,069.90 $ 24,917.89 NPV$70,054.34  taxrate0.4Year1sales10000Sales growth0.1Year1price $ 9.00 Year1cost $ 6.00 intrate0.15costgrowth0.05pricegrowth0.03Year12345Unit Sales1000011000121001331014641unit price $ 9.00 $ 9.27 $ 9.55 $ 9.83 $ 10.13 unit cost $ 6.00 $ 6.30 $ 6.62 $ 6.95 $ 7.29 Revenues $ 90,000.00 $ 101,970.00 $ 115,532.01 $ 130,897.77 $ 148,307.17 Costs $ 60,000.00 $ 69,300.00 $ 80,041.50 $ 92,447.93 $ 106,777.36 Before Tax Profits $ 30,000.00 $ 32,670.00 $ 35,490.51 $ 38,449.83 $ 41,529.81 Tax paid $ 12,000.00 $ 13,068.00 $ 14,196.20 $ 15,379.93 $ 16,611.92  Aftertax Profits $ 18,000.00 $ 19,602.00 $ 21,294.31 $ 23,069.90 $ 24,917.89 NPV$70,054.34  taxrate0.4Year1sales10000Sales growth0.1Year1price $ 9.00 Year1cost $ 6.00 intrate0.15costgrowth0.05pricegrowth0.03Year12345Unit Sales1000011000121001331014641unit price $ 9.00 $ 9.27 $ 9.55 $ 9.83 $ 10.13 unit cost $ 6.00 $ 6.30 $ 6.62 $ 6.95 $ 7.29 Revenues $ 90,000.00 $ 101,970.00 $ 115,532.01 $ 130,897.77 $ 148,307.17 Costs $ 60,000.00 $ 69,300.00 $ 80,041.50 $ 92,447.93 $ 106,777.36 Before Tax Profits $ 30,000.00 $ 32,670.00 $ 35,490.51 $ 38,449.83 $ 41,529.81 Tax paid $ 12,000.00 $ 13,068.00 $ 14,196.20 $ 15,379.93 $ 16,611.92  Aftertax Profits $ 18,000.00 $ 19,602.00 $ 21,294.31 $ 23,069.90 $ 24,917.89 NPV$70,054.34

08_chapter 1 (1)

Sep 22, 2019

NFLX

Sep 22, 2019
We Need Your Support
Thank you for visiting our website and your interest in our free products and services. We are nonprofit website to share and download documents. To the running of this website, we need your help to support us.

Thanks to everyone for your continued support.

No, Thanks
SAVE OUR EARTH

We need your sign to support Project to invent "SMART AND CONTROLLABLE REFLECTIVE BALLOONS" to cover the Sun and Save Our Earth.

More details...

Sign Now!

We are very appreciated for your Prompt Action!

x