Make Tornado diagram from the sensitivity analysis and explain the diagram Pessimistic Optimistic(10% positive) Revenue 2539026.00
Fantastic news! We've Found the answer you've been seeking!
Question:
Make Tornado diagram from the sensitivity analysis and explain the diagram
Pessimistic | Optimistic(10% positive) | |
Revenue | 2539026.00 | =2539026*(1+10%) =2792928.60 |
Variable cost | =2539026*40% =1015610.40 | =1015610.4*(1-10%) =914049.36 |
Fixed cost | 224936 | =224936*(1-10%) =202442.40 |
Earning (A) | 1298479.6 | 1676436.84 |
Initial investment (B) | 368912 | 368912 |
Working capital(C) | -336.44 | -336.44 |
NPV=A-B-C | $929904.04 | $1307861.28 |
Related Book For
Managerial Accounting An Integrative Approach
ISBN: 9780999500491
2nd Edition
Authors: C J Mcnair Connoly, Kenneth Merchant
Posted Date: