QP9 1-10 - QP9-8 SUCCESS COST INCREAS SALE SHU RATE 1+R...

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
QP9-8 SUCCESS 0.54 COST 3000000 INCREAS 0.69 SALE 33000000 SHU 1000000 RATE 0.15 1+R 1.15 FAIL 0.46 NPV 18280000.00 -3000000 22770000 310000 23080000 20069565.22 NPV 17069565.22 QP9-21 13% 0.05 Script is good Read script Script is bad 87% VALUE $6,300,000 $819,000 $40,950 QP9-1 COST 900000 QA 78192.31 LIFE 8 916000 DE 112500 622880 SALE 140000 36000 PRICE 41 OCF BASE 658880 OCF NES VARIABLE 28 -900000 FIXE 904000 ¥3,273,078.49 TAX 0.32 NPV BASE ¥2,373,078.49 NPV NEW 1-TAX 0.68 ¥1,317,418.07 RETURN 0.12 30000 TISHIN 0.1 1.1 ¥43.91 NPV CHAN
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
-0.1 0.9 110000 -500 21 QP9-14 PRICE 600 SALE COST 280 NEW CLUB 30000000 SPENT 150000 EXP -8000000 SETS 50000 CHEAP 4500000 LIFE 7 26500000 LOSE 8000 VAR COST H PRICE 1000 NEW CLUB -14000000 H COST 560 EXP 4480000 INCREASE 15000 EXP -2550000 C SALE 300 CHEAP -12070000 COST 170 Sales 26500000 NPV FIXED 8200000 Variable costs 12070000 RESEARC 1150000 Costs 8200000 COST 18000000 Depreciation 2571428.57 CAPITAL 940000 EBT 3658571.43 TAXRATE 0.32 Taxes 1170742.86
Background image of page 2
Image of page 3
This is the end of the preview. Sign up to access the rest of the document.

Page1 / 6

QP9 1-10 - QP9-8 SUCCESS COST INCREAS SALE SHU RATE 1+R...

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online