You are on page 1of 2

year cash flow cost of capital

0 -100000 18.00%
1 25000 B/.21,186.44
2 25000 B/.17,954.61
3 25000 B/.15,215.77
4 25000 B/.12,894.72
5 25000 B/.10,927.73
6 25000 B/.9,260.79
7 25000 B/.7,848.13
8 25000 B/.6,650.95
NPV 1939.14 B/.101,939.14
IRR 19%
B/C 1.02
B/.21,186.44 15.25% 21186.45
15.25%
15.25%
15.25%
15.25%
15.25%
15.25%

You might also like