You are on page 1of 1

Project Value 168

Equipment Cost 38
Discount Rate 18%

Payment Schedule 11 36 45 43 33
Cost Schedule 7 25 29 27 20
0 1 2 3 4 5 6
Year 1993 (Beg) 1993 1994 1995 1996 1997 1998
25.2
Cash Inflows 8.8 28.8 36 34.4 26.4
4.2 4.2
-28.5 -9.5
Cash Outflows
-7 -25 -29 -27 -20
Operating Cash Flow (EBIT) -3.3 -7.7 3.8 7 7.4 10.6 4.2
DCF -3.30 -6.53 2.73 4.26 3.82 4.63 1.56
NPV 7.17
IRR 41%

You might also like