WT COST

DEBT 0.8 15% 0.12

EQUITY 0.2 20% 0.04
WACC 16.00%

T0 T1 T2 T3 T4
-16.5 -2.1 -2.1 -2.1 -2.1
5.3 5.3 5.3 5.3
-16.5 3.2 3.2 3.2 3.2
PV 20
NPV 3.5
IRR 19%

WAREHOUSE
T0 T1 T2 T3 T4
FACTORY -2.6 -1.1
WAREHOUSE -1.1
-1
SALARIES -0.5 -0.5 -0.5 -0.5 -1
MAINTENANCE -0.1 -0.1 -0.1 -0.1 -2.1
RAW MATERIALS -0.3 -0.3 -0.3 -0.3 yearly cost
3.3 3.3 3.3 3.3
CFS -4.7 2.4 2.4 2.4 2.4
PV ₹ -6.72 ₹ -2.07 ₹ -1.78 ₹ -1.54 ₹ -1.33 ₹ -6.72
NPV ₹ -11.42
-0.9