Current situation Revenue Group Classes€900,000.00 Private Classes€187,200.00 Net revenue€1,087,200.00 Expenses Pilates reformers€4,400.00 Renovation€3,000.00 Web maintenance€1,067.40 Training Cost €750.00Accounting Cost€600.00Cleaning Cost€1,200.00Electricity€300.00 Other consumables€1,000.00 Wages €23,520.00 Total expenses€35,837.40 Earnings€1,051,362.60Training Cost, Accounting Cost, Web maintenance, Cleaning Cost, Electricity, Other consumables, and Wages
Year01234 Capital outlay or upfront costs New studio renovation(2,000.00) Reformers(24,000.00) SPX professional reformers(4,000.00) Revenue (all group) Group classes630,000.00 945,000.00 1,197,000.00 1,197,000.00 Incremental Costs Rental fee(30,000.00) (30,000.00) (30,000.00) (30,000.00) Substitute instructors(1,500.00) (1,500.00) (1,500.00) (1,500.00) Wages(23,520.00) (23,520.00) (23,520.00) (23,520.00) Utility(300.00) (300.00) (300.00) (300.00) Accounting Costs(500.00) (500.00) (500.00) (500.00) Cleaning Fees(1,200.00) (1,200.00) (1,200.00) (1,200.00) Other Consumables (1,000.00) (1,000.00) (1,000.00) (1,000.00) Bonus / Retreat (58,020.00) (58,020.00) (58,020.00) (58,020.00) Annual cash flow(30,000)€571,980.00€886,980.00€1,138,980.00€1,138,980.00 PV of Cash Flow(30,000)€539,603.77€789,409.04€956,309.57€902,178.84 NPV€4,013,096.89PROCEED Discount rate 6%
Expert's Answer
Chat with our Experts
Want to contact us directly? No Problem. We are always here for you
Your future, our responsibilty submit your task on time.
Order NowGet Online
Assignment Help Services