Scribd Logo
Upload

Welcome to Scribd!

  • 3 views

    Exam GF Ratt 2023

    Uploaded by

    Kaoutar Saoud
    This document presents a financial analysis comparing a pessimistic and optimistic scenario for an investment project over 10 years. The pessimistic scenario shows a negative net present value of €538,129.60, while the optimistic scenario shows a positive net present value of €7,374,827.20. It then calculates the break-even sales price that would result in a net present value of 0, determining this to be €1,913.60.

    Copyright:

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

    You might also like

    Exam GF Ratt 2023

    Uploaded by

    Kaoutar Saoud
    3 views1 page
    This document presents a financial analysis comparing a pessimistic and optimistic scenario for an investment project over 10 years. The pessimistic scenario shows a negative net present value of €538,129.60, while the optimistic scenario shows a positive net present value of €7,374,827.20. It then calculates the break-even sales price that would result in a net present value of 0, determining this to be €1,913.60.

    Original Description:

    Exemple

    Original Title

    EXAM GF RATT 2023 (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
    This document presents a financial analysis comparing a pessimistic and optimistic scenario for an investment project over 10 years. The pessimistic scenario shows a negative net present value of €538,129.60, while the optimistic scenario shows a positive net present value of €7,374,827.20. It then calculates the break-even sales price that would result in a net present value of 0, determining this to be €1,913.60.

    Copyright:

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

    Exam GF Ratt 2023

    Uploaded by

    Kaoutar Saoud
    This document presents a financial analysis comparing a pessimistic and optimistic scenario for an investment project over 10 years. The pessimistic scenario shows a negative net present value of €538,129.60, while the optimistic scenario shows a positive net present value of €7,374,827.20. It then calculates the break-even sales price that would result in a net present value of 0, determining this to be €1,913.60.

    Copyright:

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

    Correction de l'examen RATT 2023

    PESSIMISTE 0.3 0.3


    Année 0 1 2 3 4 5 6 7 8 9 10
    CA 190000000 190000000 190000000 190000000 190000000 190000000 190000000 190000000 190000000 190000000
    CV 100000000 100000000 100000000 100000000 100000000 100000000 100000000 100000000 100000000 100000000
    CFHA 50000000 50000000 50000000 50000000 50000000 50000000 50000000 50000000 50000000 50000000
    0 0 0 0 0 0 0 0 0 0 VAN= -5381296
    Amortissement 20000000 20000000 20000000 20000000 20000000 20000000 20000000 20000000 20000000 20000000
    RAI 20000000 20000000 20000000 20000000 20000000 20000000 20000000 20000000 20000000 20000000
    IS 6000000 6000000 6000000 6000000 6000000 6000000 6000000 6000000 6000000 6000000
    RN 14000000 14000000 14000000 14000000 14000000 14000000 14000000 14000000 14000000 14000000
    Amortissement 20000000 20000000 20000000 20000000 20000000 20000000 20000000 20000000 20000000 20000000
    CAF 34000000 34000000 34000000 34000000 34000000 34000000 34000000 34000000 34000000 34000000
    Investissement -200000000
    BFR -20000000 20000000
    0 0 0 0 0 0 0 0 0 0
    0
    VR 50000000
    FNT= CF -220000000 34000000 34000000 34000000 34000000 34000000 34000000 34000000 34000000 34000000 104000000
    CFA 30357142 27104591 24200528 21607614 19292513 17225458 15379873 13732029 12260740 33458216
    Somme CFA 214618704
    VAN -5381296
    OPTIMISITE 0.3 0.3
    Année 0 1 2 3 4 5 6 7 8 9 10
    CA 210000000 210000000 210000000 210000000 210000000 210000000 210000000 210000000 210000000 210000000
    CV 100000000 100000000 100000000 100000000 100000000 100000000 100000000 100000000 100000000 100000000
    CFHA 50000000 50000000 50000000 50000000 50000000 50000000 50000000 50000000 50000000 50000000
    0 0 0 0 0 0 0 0 0 0 VAN= 73748827
    Amortissement 20000000 20000000 20000000 20000000 20000000 20000000 20000000 20000000 20000000 20000000
    RAI 40000000 40000000 40000000 40000000 40000000 40000000 40000000 40000000 40000000 40000000
    IS 12000000 12000000 12000000 12000000 12000000 12000000 12000000 12000000 12000000 12000000
    RN 28000000 28000000 28000000 28000000 28000000 28000000 28000000 28000000 28000000 28000000
    Amortissement 20000000 20000000 20000000 20000000 20000000 20000000 20000000 20000000 20000000 20000000
    CAF 48000000 48000000 48000000 48000000 48000000 48000000 48000000 48000000 48000000 48000000
    Investissement -200000000
    BFR -20000000 20000000
    0 0 0 0 0 0 0 0 0 0
    0
    VR 50000000
    FNT= CF -220000000 48000000 48000000 48000000 48000000 48000000 48000000 48000000 48000000 48000000 118000000
    CFA 42857142 38265306 34165451 30504867 27236489 24318293 21712762 19386394 17309281 37992842
    Somme CFA 293748827
    VAN 73748827
    PRIX DE VENTE
    1900 :==> -5381296
    X :==> 0 79130123
    2100 :==> 73748827 0.068005657
    A calculer ? 1913.601131 13.60113139

    You might also like