You are on page 1of 2

Rate 7.

00% 7 0
0 -22838 -60000 1
1 -22838 -60000 Net PV -31432 2
2 -22838 -60000 3
3 -22838 -40000 IRR 6.230% 4
4 -22838 -60000
5 -22838 -60000
6 -22838 -60000 6.94%
7 -22838 -40000
8 -22838 -60000
9 -22838 -60000
10 -22838 -60000
11 -22838 -40000
12 -22838 -60000
13 -22838 -60000
14 -22838 -60000
15 -22838 1500000
16 -22838
17 -22838
18 -22838
19 -22838
20 -22838
21 -22838
22 -22838
23 -22838
24 -22838
25 1375000
-7704
2000
2000 IRR 11.99%
2500 NPV 0.0000000005
4000

You might also like