Gopher Drugs:

Cash Flows
Development Cost 9.3 millions End of year Gross Margin(Million)
Lifetime 20 years 1 ₹ 1.20
Year 1 margin 1.2 millions 2 ₹ 1.32
Increase through year 8 3 ₹ 1.45
Rate of Increase 10% 4 ₹ 1.60
Rate of Decrease 5% 5 ₹ 1.76
Annual Discount Rate 12% 6 ₹ 1.93
7 ₹ 2.13
NPV ₹ 11.85 =NPV(B9,F4:F23) 8 ₹ 2.02
Development Cost 9.3 Millions 9 ₹ 1.92
Net Present Value ₹ 2.55 10 ₹ 1.82
11 ₹ 1.73
12 ₹ 1.64
13 ₹ 1.56
14 ₹ 1.48
15 ₹ 1.41
16 ₹ 1.34
17 ₹ 1.27
18 ₹ 1.21
19 ₹ 1.15
20 ₹ 1.09
=IF(E5<$B$6,F4+F4*$B$7,F4-F4*$B$8)
=IF(E6<$B$6,F5+F5*$B$7,F5-F5*$B$8)
=IF(E7<$B$6,F6+F6*$B$7,F6-F6*$B$8)
=IF(E8<$B$6,F7+F7*$B$7,F7-F7*$B$8)
=IF(E9<$B$6,F8+F8*$B$7,F8-F8*$B$8)
=IF(E10<$B$6,F9+F9*$B$7,F9-F9*$B$8)
=IF(E11<$B$6,F10+F10*$B$7,F10-F10*$B$8)
=IF(E12<$B$6,F11+F11*$B$7,F11-F11*$B$8)
=IF(E13<$B$6,F12+F12*$B$7,F12-F12*$B$8)
=IF(E14<$B$6,F13+F13*$B$7,F13-F13*$B$8)
=IF(E15<$B$6,F14+F14*$B$7,F14-F14*$B$8)
=IF(E16<$B$6,F15+F15*$B$7,F15-F15*$B$8)
=IF(E17<$B$6,F16+F16*$B$7,F16-F16*$B$8)
=IF(E18<$B$6,F17+F17*$B$7,F17-F17*$B$8)
=IF(E19<$B$6,F18+F18*$B$7,F18-F18*$B$8)
=IF(E20<$B$6,F19+F19*$B$7,F19-F19*$B$8)
=IF(E21<$B$6,F20+F20*$B$7,F20-F20*$B$8)
=IF(E22<$B$6,F21+F21*$B$7,F21-F21*$B$8)
=IF(E23<$B$6,F22+F22*$B$7,F22-F22*$B$8)