Moon Light
Moon Light
0 270 1 270 1
1 4 0.909 3.636 0.87
2 4 0.826 3.304 0.756
3 4 0.751 3.004 0.658
4 4 0.683 2.732 0.572
Out flow 282.676
Statement of Flow
Calculation of NPV
NPV@12% 282.676
WACC shall be the hurdle rate or discounted factor. But given the risk rate included it shall be taken for Discounted factor @15%
PV Value of Flow
270 WN1
3.48
3.024 cost of machine 220
2.632 SLM Depriciation
2.288 20% 44
281.424
WN 2
Sales 240
Cost 40% 96
NPV@15% 196.2007
Out flow
For JV
0 270 60 2.7
1 4 60 0.04
2 4 63 0.038095238
3 4 62 0.038709677
4 4 62.5 0.0384
2.855204916
240
Year