11s1a - 5 000 000 3 000 000 2 100 000 6 958 463 7 858 463 6...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
Sheet1 Page 1 Price Volume Income Materials Fixed Costs Depreciation, Year 1 Depreciation, Year 2 Pre-tax income, Y1 Pre-tax income, Y2 After-tax income, Y1 After-tax income, Y2 10 000 2 377 340 23 773 398 11 886 699 5 000 000 3 000 000 2 100 000 3 886 699 4 786 699 4 943 349 4 493 349 20 000 1 034 797 20 695 945 5 173 986 5 000 000 3 000 000 2 100 000 7 521 959 8 421 959 6 760 979 6 310 979 30 000 636 130 19 083 895 3 180 649 5 000 000 3 000 000 2 100 000 7 903 245 8 803 245 6 951 623 6 501 623 40 000 450 422 18 016 867 2 252 108 5 000 000 3 000 000 2 100 000 7 764 758 8 664 758 6 882 379 6 432 379 50 000 344 610 17 230 475 1 723 048 5 000 000 3 000 000 2 100 000 7 507 428 8 407 428 6 753 714 6 303 714 60 000 276 892 16 613 495 1 384 458 5 000 000 3 000 000 2 100 000 7 229 037 8 129 037 6 614 519 6 164 519 70 000 230 130 16 109 114 1 150 651
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 5 000 000 3 000 000 2 100 000 6 958 463 7 858 463 6 479 231 6 029 231 80 000 196 057 15 684 593 980 287 5 000 000 3 000 000 2 100 000 6 704 306 7 604 306 6 352 153 5 902 153 90 000 170 216 15 319 435 851 080 5 000 000 3 000 000 2 100 000 6 468 356 7 368 356 6 234 178 5 784 178 100 000 150 000 15 000 000 750 000 5 000 000 3 000 000 2 100 000 6 250 000 7 150 000 6 125 000 5 675 000 20 000 40 000 60 000 80 000 100 000 120 000 1 000 000 2 000 000 3 000 000 4 000 000 5 000 000 6 000 000 7 000 000 8 000 000 Optimum Phone Price Column J Column K phone price After-tax income...
View Full Document

This note was uploaded on 04/16/2009 for the course ENSC 201 taught by Professor Dr.johnjones during the Fall '08 term at Simon Fraser.

Ask a homework question - tutors are online