Professional Documents
Culture Documents
Particulars Yo Y1 Y2 Y3 Y4 Machinary Saving Machinary Sales Machinary Supplies Receivables Total DCF NPV
Particulars Yo Y1 Y2 Y3 Y4 Machinary Saving Machinary Sales Machinary Supplies Receivables Total DCF NPV
machinary
saving
machinary
sales
machinary
supplies
receivables
total
yo
-350000
DCF
NPV
80000
-10000
y1
y2
y3
y4
90000
90000
90000
90000
-10000
-10000
-10000
-10000
-15000
65000
-15000
65000
-15000
65000
-15000
65000
-12000
-292000
25807.09
y5
90000
-10000
40000
60000
180000
111765.8