Scribd Logo
Upload

Welcome to Scribd!

  • 45 311050 CFA Tanishq Bathla Session 9

    Uploaded by

    Tanishq Bathla
    14 views2 pages
    The document appears to be financial statements for a company over multiple years. It includes sales, costs, depreciation, taxes, net profit/loss for years 1-4. It also includes investment amounts and depreciation. The net present value is calculated for the investments using discount rates of 12% and 8.5%. The analysis suggests the net present value is negative $63,000 at a 12% discount rate but positive $7,436.5 at an 8.5% rate.

    Original Description:

    Original Title

    45 311050 CFA Tanishq Bathla Session 9 (1)

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document appears to be financial statements for a company over multiple years. It includes sales, costs, depreciation, taxes, net profit/loss for years 1-4. It also includes investment amounts and depreciation. The net present value is calculated for the investments using discount rates of 12% and 8.5%. The analysis suggests the net present value is negative $63,000 at a 12% discount rate but positive $7,436.5 at an 8.5% rate.

    Copyright:

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

    45 311050 CFA Tanishq Bathla Session 9

    Uploaded by

    Tanishq Bathla
    The document appears to be financial statements for a company over multiple years. It includes sales, costs, depreciation, taxes, net profit/loss for years 1-4. It also includes investment amounts and depreciation. The net present value is calculated for the investments using discount rates of 12% and 8.5%. The analysis suggests the net present value is negative $63,000 at a 12% discount rate but positive $7,436.5 at an 8.5% rate.

    Copyright:

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

    anisho, BAla

    iTL
    3lloS TACL

    SecrisnA
    CE
    signmant-Sossian lo

    Yeas 2 3
    Salos 134oo 5ooo_ 1640 128o0
    opCst -2900 -31oo -4 20D -250o
    -65156515 -6575 -655
    Depecianian
    3925 5325 S625 3525
    Tax 863.5 171-5 231.5 77S 5
    NdPsot 8o61-5 41585 4382.5 2 741-5
    lo97 234 -1625

    Yeas 23
    Lnestmant
    DepscnkanL 6515 515 651S 655
    25
    Charging NWC TS 1
    obosh Ehl 9665 1s lo962 5 93a4S
    93a
    Tt ash loty -%30 ns%.5 1o7o3.5 l631S 9474.5

    D=18/.
    NPV -630oo+ 9736-5 lo7o3-5 Mo37.5 74-S
    -12 1-12 )2 12 (.12)
    NPV Ko 8.5

    s TC= 515,00o
    Yeok
    Ls h .S yec L,Ssoo
    inc. ,16,0oo
    il

    --.

    os sauings 76,000I-0.23) ,35,39a


    Debrecichon LIS,poo693)
    Oposh flbo = 6450+ 135,5o 1I,910
    Afestpx
    Sdvage vde
    bo,ooo (o-17 46

    Yeax 23 S
    Changing Nar
    Gt sponieg5,1o
    WC
    lotalashfoti.-495ono
    |
    8,o»o_
    16197

    6197o
    6191

    16197
    6197

    16197
    16197

    6191o
    6197
    -8D001
    46 20
    12811o

    RRE 11.1

    15o0o
    op tax shiold= Sooo x o.24= 18000
    Afes
    0
    ffo
    Alestax cost
    Op osh ats
    = 25op0)
    aviqg

    tax schrge elue

    Yeos
    =9503
    ISooo 12202
    =
    x(1-oa4)=_123os
    9p,doo
    19ooo

    3
    O show| 920 992o 920 9523>92oo
    92o
    Canginq Nw 1500o -ISo
    Gbil Pndsng-315 +19
    Total CE -36o0o> 902o|9,20»2» |9»23>|9420>

    NPy 903 9o20 L 0,2


    ,203»a
    5567. 3

    You might also like