Scribd Logo
Upload

Welcome to Scribd!

  • Neogi Nsil

    Uploaded by

    Mohan Ram
    2 views3 pages
    d

    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
    d

    Copyright:

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

    Neogi Nsil

    Uploaded by

    Mohan Ram
    d

    Copyright:

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

    Year

    1
    2
    3
    4
    5
    6
    7
    8
    9
    10

    Cash Flow
    -117150
    25246
    18541
    18247
    19617
    24588
    27394
    26275
    25598
    26007
    76852 127,889.48
    NPV
    10,739.48
    IRR
    17%

    75.4
    75.4
    75.4
    35.4375 26.57813 19.93359
    110.8375 101.9781 95.33359
    108.75 81.5625 61.17188
    7.5
    5.625 4.21875
    101.25 75.9375 56.95313
    35.4375 26.57813 19.93359
    65.8125 49.35938 37.01953

    75.4
    75.4
    75.4
    75.4
    75.4
    14.9502 11.21265 8.409485 6.307114 4.730335
    90.3502 86.61265 83.80948 81.70711 80.13034
    45.87891
    3.164063
    42.71484
    14.9502
    27.76465

    34.40918
    2.373047
    32.03613
    11.21265
    20.82349

    25.80688
    1.779785
    24.0271
    8.409485
    15.61761

    19.35516
    1.334839
    18.02032
    6.307114
    11.71321

    14.51637
    1.001129
    13.51524
    4.730335
    8.784908

    75.4
    75.4
    3.547751 2.660814
    78.94775 78.06081
    10.88728
    0.750847
    10.13643
    3.547751
    6.588681

    8.16546
    0.563135
    7.602324
    2.660814
    4.941511

    $465.78

    You might also like