Professional Documents
Culture Documents
This example has also been extended to calculate the distribution of bonus payments on the assumption that a
bonus is paid whenever the net DCF is larger than a fixed amount (such as 50). It also uses some of the @RISK
Statistics functions (RiskMean, RiskTarget, RiskTargetD) to work out the average net DCF, the probability that the
net DCF is negative and the probability that a bonus is paid.
1 2 3 4 5 6 7 8 9 10
Revenue 100 #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?
% growth rate #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?
average 5% 5% 5% 5% 5% 5% 5% 5% 5%
volatility 8% 8% 8% 8% 8% 8% 8% 8% 8%
Fixed Cost 35 35 35 35 35 35 35 35 35 35
Variable Cost #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?
Variable Cost % #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?
min 48% 48% 48% 48% 48% 48% 48% 48% 48% 48%
ml 50% 50% 50% 50% 50% 50% 50% 50% 50% 50%
max 54% 54% 54% 54% 54% 54% 54% 54% 54% 54%
Profit/Cash Flow #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN? #ADDIN?