Professional Documents
Culture Documents
Shahnawaz Inflaction Rate
Shahnawaz Inflaction Rate
Shahnawaz Inflaction Rate
> Inflation 0% 3%
Result Table for each scenario showing net profits after tax:
"Planning Hor
Year 1 Year 2
> Base Case------ INFLATION----(3%,5%, 6%) 26,180 32,719
> Scenario 1 -----HIGH INFLATION ---- 26180 25706
52576
> Scenario 2 ----- VOLUME (3%) & Price (10%) Increases 62895
Graphical Representation
Senario 3: Comparison of Profits
150000
140000
130000
120000
110000 Series4
100000
Series3
90000
80000
Series2
70000 Series1
60000
50000
40000
30000
20000
10000
0
1 2 3 4
"planing Horizon"
year 3 year 4 Total
5% 6%
3.24 3.44
2.16 2.29
0.97 1.03
1.08 1.15
7.46 7.91
60,568 57,973
10,000 10,000
50,568 47,973
11,631 11,034
"Planning Horizon"
Year 3 Year 4 Totals
34,698 ### 126,478 126,478
18420 7425 77731
ntation
fits
Series4
Series3
Series2
Series1