Scribd Logo
Upload

Welcome to Scribd!

  • Book 2

    Uploaded by

    Zubairr Jutt
    6 views1 page
    This document contains financial information for a company over 4 years including revenue, variable costs, contribution margin, overhead costs, profit before tax, tax, capital allowance, profit after tax, scrap value, net cash flow, discount rate, and present value. It then calculates the net present value of the future cash flows, initial investment, and economic net present value.

    Original Description:

    salry sheets

    Original Title

    Book2

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document contains financial information for a company over 4 years including revenue, variable costs, contribution margin, overhead costs, profit before tax, tax, capital allowance, profit after tax, scrap value, net cash flow, discount rate, and present value. It then calculates the net present value of the future cash flows, initial investment, and economic net present value.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    6 views1 page

    Book 2

    Uploaded by

    Zubairr Jutt
    This document contains financial information for a company over 4 years including revenue, variable costs, contribution margin, overhead costs, profit before tax, tax, capital allowance, profit after tax, scrap value, net cash flow, discount rate, and present value. It then calculates the net present value of the future cash flows, initial investment, and economic net present value.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    Muhammad Zubair

    l1f14bcom0014

    Year 1 2 3 4
    Revenue 4524 7841.6 13047.68 10178.13
    variable cost 2385 4200 7080 5730
    contribution margin 2139 3641.6 5967.68 4448.13

    overhead 440 484 532.4 585.64


    PBIT 1699 3157.6 5435.28 3862.49
    tax 509.7 947.28 1630.584 1158.747
    capital allowance 337.5 337.5 337.5 337.5
    PAT 1526.8 2547.82 4142.196 3041.243
    scrap value 500
    net cash flow 1526.8 2547.82 4142.196 3541.243
    dis @11% 0.901 0.812 0.731 0.659
    P.V 1375.6468 2068.82984 3027.945276 2333.679137

    PV of future cash flow 8806.101053


    initial investment 5000
    ENPV 3806.101053

    working

    29

    You might also like