Scribd Logo
Загрузить

Добро пожаловать в Scribd!

  • India's Egg and Chicken Meat Industries

    Загружено:

    Kutty Suren
    10 просмотров2 страницы
    The document presents financial projections for a chicken business over 5 years. It projects revenues and expenses each year. It calculates profit before tax, tax, profit after tax, depreciation, and profit after tax but before depreciation each year. It also calculates the net present value and internal rate of return of the business. The business is expected to grow revenues by 20-30% each year for the first 4 years and expenses are projected to rise by 10-15% annually.

    Исходное описание:

    India’s-Egg-and-Chicken-Meat-Industries

    Оригинальное название

    India’s-Egg-and-Chicken-Meat-Industries

    Авторское право

    © Attribution Non-Commercial (BY-NC)

    Доступные форматы

    XLS, PDF, TXT или читайте онлайн в Scribd

    Этот документ был вам полезен?

    Это неприемлемый материал?

    Пожаловаться на этот документ
    The document presents financial projections for a chicken business over 5 years. It projects revenues and expenses each year. It calculates profit before tax, tax, profit after tax, depreciation, and profit after tax but before depreciation each year. It also calculates the net present value and internal rate of return of the business. The business is expected to grow revenues by 20-30% each year for the first 4 years and expenses are projected to rise by 10-15% annually.

    Авторское право:

    Attribution Non-Commercial (BY-NC)
    Скачайте в формате XLS, PDF, TXT или читайте онлайн в Scribd
    Отметить как неприемлемый контент
    10 просмотров2 страницы

    India's Egg and Chicken Meat Industries

    Загружено:

    Kutty Suren
    The document presents financial projections for a chicken business over 5 years. It projects revenues and expenses each year. It calculates profit before tax, tax, profit after tax, depreciation, and profit after tax but before depreciation each year. It also calculates the net present value and internal rate of return of the business. The business is expected to grow revenues by 20-30% each year for the first 4 years and expenses are projected to rise by 10-15% annually.

    Авторское право:

    Attribution Non-Commercial (BY-NC)
    Скачайте в формате XLS, PDF, TXT или читайте онлайн в Scribd
    Отметить как неприемлемый контент
    из 2

    Daily Fresh - Chicken's

    Fixed Assests
    Depreciation(SLM)

    Expected Revenues
    Expected Expenses
    Chicken
    Provisions
    Electricity
    Salary
    Maintenance
    Rent
    Other Expenses
    Depreciation
    PBT
    Tax
    PAT
    Depreciation
    PATBD
    NPV
    IRR

    3000000 Owner
    2000000 Loan
    5%

    1000000 Ke
    20%
    0.2
    2000000 Kd
    20%
    0.1
    Tax
    33%
    0.33
    (WACC)--> Ko
    11.13%
    1st Year 2nd Year
    3rd Year 4th Year 5th Year
    3600000
    4320000 4320000 4680000 4680000

    -5000000
    30,681.42
    11%

    1200000
    240000
    60000
    216000
    120000
    120000
    100000
    100000
    1444000
    476520
    967480
    100000
    1067480

    1320000
    264000
    66000
    237600
    132000
    132000
    110000
    110000
    1948400
    642972
    1305428
    100000
    1405428

    1380000
    276000
    69000
    248400
    138000
    138000
    115000
    115000
    1840600
    607398
    1233202
    100000
    1333202

    1380000
    276000
    69000
    248400
    138000
    138000
    115000
    115000
    2200600
    726198
    1474402
    100000
    1574402

    1380000
    276000
    69000
    248400
    138000
    138000
    115000
    115000
    2200600
    726198
    1474402
    100000
    1574402

    Growth
    1st Year 2nd Year 3rd Year 4th Year 5th Year
    Revenue
    0%
    20%
    20%
    30%
    30%
    Expenses
    10%
    15%
    15%
    15%

    Вам также может понравиться