Scribd Logo
Importer

Bienvenue sur Scribd !

  • CH 7 Data Table and Scenario Manager

    Transféré par

    Siddhu Sai
    15 vues3 pages
    The document contains examples of data tables showing the number of units sold, revenue, costs, and income for a business. A one-input data table varies the number of units sold from 50 to 300 to show the corresponding revenue and after-tax income. A two-input data table varies both the number of units sold and sales price to see their impact on after-tax income. A scenario summary compares the business's current performance to pessimistic and optimistic scenarios that adjust the number of units sold and sales price.

    Description originale:

    This Data tables and Scenario manager template gives you a strong understanding on basic financial modeling

    Titre original

    Ch 7 Data Table and Scenario Manager

    Copyright

    © © All Rights Reserved

    Formats disponibles

    XLSX, PDF, TXT ou lisez en ligne sur Scribd

    Avez-vous trouvé ce document utile ?

    Ce contenu est-il inapproprié ?

    Signaler ce document
    The document contains examples of data tables showing the number of units sold, revenue, costs, and income for a business. A one-input data table varies the number of units sold from 50 to 300 to show the corresponding revenue and after-tax income. A two-input data table varies both the number of units sold and sales price to see their impact on after-tax income. A scenario summary compares the business's current performance to pessimistic and optimistic scenarios that adjust the number of units sold and sales price.

    Droits d'auteur :

    © All Rights Reserved
    Téléchargez comme XLSX, PDF, TXT ou lisez en ligne sur Scribd
    Signaler comme contenu inapproprié
    15 vues3 pages

    CH 7 Data Table and Scenario Manager

    Transféré par

    Siddhu Sai
    The document contains examples of data tables showing the number of units sold, revenue, costs, and income for a business. A one-input data table varies the number of units sold from 50 to 300 to show the corresponding revenue and after-tax income. A two-input data table varies both the number of units sold and sales price to see their impact on after-tax income. A scenario summary compares the business's current performance to pessimistic and optimistic scenarios that adjust the number of units sold and sales price.

    Droits d'auteur :

    © All Rights Reserved
    Téléchargez comme XLSX, PDF, TXT ou lisez en ligne sur Scribd
    Signaler comme contenu inapproprié
    sur 3

    Examples of Data Tables

    Number of units sold

    50

    Sales price/unit
    Revenue

    $11
    $550

    Purchase price/unit
    Cost of goods sold

    $10
    $500

    Before-tax income
    Income tax (40%)
    After-tax income

    $50
    $20
    $30

    One-input Data Table


    Revenue AT Income
    550
    $30
    50
    $550
    $30
    100
    $1,100
    $60
    150
    $1,650
    $90
    200
    $2,200
    $120
    250
    $2,750
    $150
    300
    $3,300
    $180

    Two-input Data Table


    $30
    10
    11
    50
    $0
    $30
    100
    $0
    $60
    150
    $0
    $90
    200
    $0
    $120
    250
    $0
    $150
    300
    $0
    $180

    12
    $60
    $120
    $180
    $240
    $300
    $360

    13
    $90
    $180
    $270
    $360
    $450
    $540

    14
    $120
    $240
    $360
    $480
    $600
    $720

    Scenario Summary
    Current Values:

    Pessimistic

    Optimistic

    Changing Cells:
    Sales
    100
    50
    125
    SPrice
    $12
    $11
    $13
    Result Cells:
    Revenue
    $1,200
    $550
    $1,625
    ATIncome
    $120
    $30
    $225
    Notes: Current Values column represents values of changing cells at
    time Scenario Summary Report was created. Changing cells for each
    scenario are highlighted in gray.

    Vous aimerez peut-être aussi