You are on page 1of 1

Year 1 cash flow 14 Payback Period

Growth 0.1 6
Initial Invetsment -100
Year Annual Cash flow Cumulative cash flow
0 -100 -100
1 14 -86
2 15.4 -70.6
3 16.94 -53.66
4 18.634 -35.026
5 20.4974 -14.5286
6 22.54714 8.01854000000004
7 24.801854 32.8203940000001
8 27.2820394 60.1024334000001
9 30.01024334 90.1126767400001
10 33.011267674 123.123944414
11 36.3123944414 159.4363388554
12 39.94363388554 199.37997274094
13 43.937997274094 243.317970015034
14 48.331797001504 291.649767016538
15 53.164976701654 344.814743718192

You might also like