Scribd Logo
Fazer o upload

Bem-vindo(a) ao Scribd!

  • NPVaudit

    Enviado por

    Static
    39 visualizações3 páginas
    The document shows sales, costs, revenues, profits and taxes over 5 years for a business. Unit sales grow 10% each year, while prices increase 3% and costs rise 5% annually. Total revenues, costs, pre-tax profits and taxes paid increase each year. The net present value of the after-tax profits is calculated to be $70,054.34.

    Descrição original:

    NPVAudit

    Direitos autorais

    © © All Rights Reserved

    Formatos disponíveis

    XLSX, PDF, TXT ou leia online no Scribd

    Você considera este documento útil?

    Este conteúdo é inapropriado?

    Denunciar este documento
    The document shows sales, costs, revenues, profits and taxes over 5 years for a business. Unit sales grow 10% each year, while prices increase 3% and costs rise 5% annually. Total revenues, costs, pre-tax profits and taxes paid increase each year. The net present value of the after-tax profits is calculated to be $70,054.34.

    Direitos autorais:

    © All Rights Reserved
    Baixe no formato XLSX, PDF, TXT ou leia online no Scribd
    Sinalizar o conteúdo como inadequado
    39 visualizações3 páginas

    NPVaudit

    Enviado por

    Static
    The document shows sales, costs, revenues, profits and taxes over 5 years for a business. Unit sales grow 10% each year, while prices increase 3% and costs rise 5% annually. Total revenues, costs, pre-tax profits and taxes paid increase each year. The net present value of the after-tax profits is calculated to be $70,054.34.

    Direitos autorais:

    © All Rights Reserved
    Baixe no formato XLSX, PDF, TXT ou leia online no Scribd
    Sinalizar o conteúdo como inadequado
    de 3

    taxrate 0.

    4
    Year1sales 10000
    Sales growth 0.1
    Year1price $ 9.00
    Year1cost $ 6.00
    intrate 0.15
    costgrowth 0.05
    pricegrowth 0.03
    Year 1 2 3 4 5
    Unit Sales 10000 11000 12100 13310 14641
    unit 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
    taxrate 0.4
    Year1sales 10000
    Sales growth 0.1
    Year1price $ 9.00
    Year1cost $ 6.00
    intrate 0.15
    costgrowth 0.05
    pricegrowth 0.03
    Year 1 2 3 4 5
    Unit Sales 10000 11000 12100 13310 14641
    unit 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
    taxrate 0.4
    Year1sales 10000
    Sales growth 0.1
    Year1price $ 9.00
    Year1cost $ 6.00
    intrate 0.15
    costgrowth 0.05
    pricegrowth 0.03
    Year 1 2 3 4 5
    Unit Sales 10000 11000 12100 13310 14641
    unit 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

    Você também pode gostar