Scribd Logo
Upload

Welcome to Scribd!

  • Session 5

    Uploaded by

    Vibhuti Anand
    4 views2 pages
    This document shows financial data for a new product over 6 years, including investments, sales, costs of goods sold, distribution costs, advertising costs, cash flow before and after taxes, and a negative net present value of -180,960.28 rupees. It introduces a new product with an initial investment of -70,000 rupees in year 0, followed by sales growing each year from 157,500 to 472,500 rupees in years 1 through 5, with various associated costs cutting into the cash flow each year.

    Original Description:

    Original Title

    Session5

    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
    This document shows financial data for a new product over 6 years, including investments, sales, costs of goods sold, distribution costs, advertising costs, cash flow before and after taxes, and a negative net present value of -180,960.28 rupees. It introduces a new product with an initial investment of -70,000 rupees in year 0, followed by sales growing each year from 157,500 to 472,500 rupees in years 1 through 5, with various associated costs cutting into the cash flow each year.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    4 views2 pages

    Session 5

    Uploaded by

    Vibhuti Anand
    This document shows financial data for a new product over 6 years, including investments, sales, costs of goods sold, distribution costs, advertising costs, cash flow before and after taxes, and a negative net present value of -180,960.28 rupees. It introduces a new product with an initial investment of -70,000 rupees in year 0, followed by sales growing each year from 157,500 to 472,500 rupees in years 1 through 5, with various associated costs cutting into the cash flow each year.

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 2

    year investment and salvage wages sales COGS distribution cost cannibalisation cost

    0 -70000
    1 -12000 157500 -126000 -1575 -100000
    2 -12000 472500 -378000 -4725 -100000
    3 -12000 472500 -378000 -4725 -100000
    4 -12000 472500 -378000 -4725 -100000
    5 6000 -12000 472500 -378000 -4725 -100000
    advt cost CF before tax CF after tax
    -30000 -100000 -100000
    -82075 -49245
    -22225 -13335
    -22225 -13335
    -22225 -13335
    -16225 -9735

    NPV ₹ -180,960.28

    You might also like