Membership (Basic $40/month, Full Package $81/month) Membership Project Cash Ouflow Cash Inflow Year 0 Year 1 Year 2 Year 3 NPV

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 7

Membership (Basic $40/m

Membership Project Cash Ouflow Cash Inflow

Year 0 $35,350 $ -

Year 1 $94,536 $138,000

Year 2 $97,930 $151,800

Year 3 $101,459 $166,980

NPV
Membership (Basic $40/month, Full Package $81/month)

Net Cash Flow Tax After Tax CF PV Factor

-$35,350 $0 -$35,350 1.00

$43,464 $30,425 $13,039 0.93

$53,870 $37,709 $16,161 0.86

$65,521 $45,865 $19,656 0.79


NPV

-$35,350

$12,073

$13,856

$15,604

$6,183
CVP ANALYSIS

CM
$45

CMR
56%

Break-even (units)
889

Break-even ($)
$71,111
Number of services required to
earn a target net profit of
$100,000 3,111
Prom

Item Price (excluding GST)

Chair Cover Hire $ 4.00

Gift Hampers $ 99.99

Open Entertainment $ 78.02

Ballon Centerpieces $ 2.56

Guest Gifts $ 9.69

Food Expenses $ 30.08

Beverages Expenses $ 9.00

AV system and Staging $ -

Event Staff Expenses $ 22.00

TOTAL
Promotional Budget

GST Price (including GST) Quantity Required

$ 0.40 $ 4.40 300.00

$ 10.00 $ 109.99 10.00

$ 7.80 $ 85.82 3.00

$ 0.26 $ 2.82 30.00

$ 0.97 $ 10.66 300.00

$ 3.01 $ 33.09 300.00

$ 0.90 $ 9.90 300.00

$ - $ - -

$ 2.20 $ 24.20 70.00


Total Budgeted Value

$ 1,320.00

$ 1,099.89

$ 257.46

$ 84.55

$ 3,197.70

$ 9,926.40

$ 2,970.00

$ -

$ 1,694.00

$20,550

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy