Scribd Logo
Upload

Welcome to Scribd!

  • Sales Fixed Cost Variable Cost Total Cost Depreciation Ebit PAT Depreciation Cashflow NPV Rate

    Uploaded by

    sarthak mendiratta
    12 views2 pages

    Original Title

    PUTZ CASE

    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

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    12 views2 pages

    Sales Fixed Cost Variable Cost Total Cost Depreciation Ebit PAT Depreciation Cashflow NPV Rate

    Uploaded by

    sarthak mendiratta

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    0 1 2

    sales 1917500 2094500


    fixed cost 330000 330000
    variable cost 3100000 287625 314175
    total cost 300000 617625 644175
    depreciation 120000 1033230 1377950
    EBIT 266645 72375
    tax@38% 101325.1 27502.5
    PAT 165319.9 44872.5
    depreciation 1033230 1377950
    cashflow 3520000 1198550 1422823
    -3520000 1198550 1422823
    NPV ₹ 74,065.07
    RATE 13%
    3 4
    2625500 1711000
    330000 330000
    393825 256650
    723825 586650
    459110 229710
    1442565 894640
    548174.7 339963.2
    894390.3 554676.8
    459110 229710
    1353500 784386.8
    1353500 784386.8

    You might also like