11s1b - 2 100 000 7 895 531 8 795 531 6 947 766 6 497 766...

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 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 22 000 922 962 20 305 174 4 614 812 5 000 000 3 000 000 2 100 000 7 690 362 8 590 362 6 845 181 6 395 181 24 000 831 453 19 954 875 4 157 266 5 000 000 3 000 000 2 100 000 7 797 609 8 697 609 6 898 805 6 448 805 26 000 755 307 19 637 970 3 776 533 5 000 000 3 000 000 2 100 000 7 861 437 8 761 437 6 930 719 6 480 719 28 000 691 038 19 349 050 3 455 188 5 000 000 3 000 000 2 100 000 7 893 863 8 793 863 6 946 931 6 496 931 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 32 000 588 723 18 839 148 2 943 617 5 000 000 3 000 000
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 2 100 000 7 895 531 8 795 531 6 947 766 6 497 766 34 000 547 415 18 612 104 2 737 074 5 000 000 3 000 000 2 100 000 7 875 030 8 775 030 6 937 515 6 487 515 36 000 511 126 18 400 548 2 555 632 5 000 000 3 000 000 2 100 000 7 844 916 8 744 916 6 922 458 6 472 458 38 000 479 017 18 202 647 2 395 085 5 000 000 3 000 000 2 100 000 7 807 562 8 707 562 6 903 781 6 453 781 20 000 22 000 24 000 26 000 28 000 30 000 32 000 34 000 36 000 38 000 40 000 5 800 000 6 000 000 6 200 000 6 400 000 6 600 000 6 800 000 7 000 000 7 200 000 Optimum phone price Column J Column K Price of phone After-Tax Income...
View Full Document

Ask a homework question - tutors are online