You are on page 1of 1

Investment amt 160000

cost of capital 12%

year amt
0 -160000
1 28000 -132000
2 28000 -104000
3 28000 -76000
4 28000 -48000
5 28000 -20000
6 32000 12000 0.375
7 60000
8 40000
9 40000
10 20000

IRR 15%
NPV 21306
ARR -20.75%
Payback period 5.375

You might also like