Rate 0.

2 Total cash flow

Time 0 1 2
Investment 1cash flow -10000 24000 -14000
Investment 2 cash flow -6000 8000 -1000
Present value Inc 1 -10000.00 20000.00 -9722.22
Present Value Inv2 -6000.00 6666.67 -694.44

present value 277.78

present value -27.78

go select nd click on for 1200.00

200.00
 Tax RATE 0.4
YEAR1 SALES 13000
SALES GROWTH 0.26
yr 1 price 6
yr 1 cost 3
interest growth 0.15
cost growth 0.05
price growth 0.03
time 1 2 3 4
unit sale 13000 16380 20638.8 26004.888
unit price 6 6.18 6.3654 6.556362
unit cost 3 3.15 3.3075 3.472875
revenue 78000 101228.4 131374.21752 170497.4594975
cost 39000 51597 68262.831 90311.725413
before tax profit 39000 49631.4 63111.38652 80185.73408446
tax 15600 19852.56 25244.554608 32074.29363378
after tax profit 23400 29778.84 37866.831912 48111.44045067
 Input low value
year 1 sales 5000
26 sales growth 0%
yeAR1 PRICE 6
year 2 cost 2

5 Total
32766.1589 108789.84688
6.75305286 31.85481486
3.64651875 16.57689375
221271.603 702371.67995326
119482.413 368653.9691344
101789.19 333717.71081886
40715.6761 133487.08432754
61073.5141 200230.62649131
high value
30000
50%
20
15