Scribd
Upload
17 views5 pages

NPVXLSX

Uploaded by

Ahmad Sharaawy
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
17 views5 pages

NPVXLSX

Uploaded by

Ahmad Sharaawy
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 5

A

1 2 3 4 5 6
-10.00 -30.00 -40.00 10.00 60.00 20.00
$39.82
-9.0909090909 -24.79338843 -30.052592036 6.8301345537 37.255279384 11.2894786
$39.82

$0.00

B
1 2 3 4 5 6
-30.00 -80.00 30.00 30.00 10.00 20.00
$30.36
-27.272727273 -66.115702479 22.539444027 20.490403661 6.2092132306 11.2894786
$30.36

Input
Output
A
7 8 9 10 11
15.00 30.00 15.00 30.00 25.00 125.00

7.6973717735 13.995221406 6.3614642756 11.566298683 8.762347487

B
7 8 9 10 11
30.00 40.00 20.00 40.00 15.00 125.00

15.394743547 18.660295208 8.4819523674 15.421731577 5.2574084922


Dry Balance Unbalance
Quantity Cost Price

A 100 10 1000 12.5 1250 10 1000


B 100 20 2000 25 2500 25 2500
C 100 30 3000 37.5 3750 40 4000
D 100 5 500 6.25 625 6.25 625
6500 8125 8125

Profit 1625 1625


% 25.00% 25.00%

Input
Output
Change in New QTY New Dry New Balance
Cost Price

50% 150 10 1500 12.5 1875


-50% 50 20 1000 25 1250
0% 100 30 3000 37.5 3750
0% 100 5 500 6.25 625
6000 7500

Profit 1500
% 25.00%
New Unbalance

10 1500
25 1250
40 4000
6.25 625
7375

1375
22.92%

You might also like