In: Finance
Sales | Units | Price per Unit (SF) | Amount |
A | B | C | D=B*C |
Domestic Sales | 30,00,000 | 15 | 4,50,00,000 |
Exports | 30,00,000 | 20 | 6,00,00,000 |
Total Revenue 'E | 10,50,00,000 | ||
Costs | |||
Direcy Cost | 60,00,000 | 10 | 6,00,00,000 |
Fixed Overhead | 60,00,000 | ||
Depreciation (H) | 10,00,000 | ||
Total Cost F | 6,70,00,000 | ||
Earnings before tax (E-F) | 3,80,00,000 | ||
Tax @30% (E-F)*0.3 | 1,14,00,000 | ||
Earnings after tax (G) | 2,66,00,000 | ||
Add back Depreciation | |||
Cash Flows I=(G+H) | 2,76,00,000 | ||
Exchange Rate @$0.75/SF | |||
Cash Flows in $ (I*0.75) | 2,07,00,000 |
Please Like and Support!!.
Thanks