You are on page 1of 2

Pre Prodn Prodn Advance Revenue Remaining

1967 0 -100 -100 Total Aircrafgt sale 210


1968 1 -200 -200 No of years 6
1969 2 -200 -200 Aircrafts/year 35
1970 3 -200 140 -60 Prodn Cost 14
1971 4 -200 -490 140 -550 Selling Price 16
1972 5 -490 140 420 70 Advance 25%
1973 6 -490 140 420 70 Discount Rate 10%
1974 7 -490 140 420 70
1975 8 -490 140 420 70 NPV ₹ -584.05
1976 9 -490 420 -70
1977 10 420 420
NPV at Yea 5.5051392529

You might also like