Scribd Logo
Upload

Welcome to Scribd!

  • Rishabh Poojitha Mukul Vidhi Adithya

    Uploaded by

    rishabh tyagi
    10 views3 pages

    Original Title

    BreakOut 9

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    10 views3 pages

    Rishabh Poojitha Mukul Vidhi Adithya

    Uploaded by

    rishabh tyagi

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 3

    Rishabh

    Poojitha
    Mukul
    Vidhi
    Adithya
    Discount Rate 12%
    Sales Volume Estimate
    Unit Production Cost 75

    Year
    1 2 3 4 5
    Development Cost -1000000 -1000000
    Ramp-up Cost -750000
    Marketing and Support -500000 -500000 -500000 -500000

    Production Volume 40000 50000 40000


    Unit Cost 75 75 75
    Production Cost 3000000 3750000 3000000

    Sales Volume 40000 50000 40000


    Unit Price 135 135 135
    Sales Value 5400000 6750000 5400000

    Net Cash Flow -1000000 -1000000 2400000 3000000 2400000

    NPV ₹ 3,680,992.29
    75
    85

    You might also like