In: Finance
1:
Year | Project I |
0 | -44292.6 |
1 | 9000 |
2 | 9000 |
3 | 9000 |
4 | 9000 |
5 | 9000 |
6 | 9000 |
7 | 9000 |
8 | 9000 |
9 | 9000 |
10 | 9000 |
11 | 9000 |
IRR | 16.55% |
2:
Year | Project I | Cumulative CF |
0 | -70000 | -70000 |
1 | 15000 | -55000 |
2 | 15000 | -40000 |
3 | 15000 | -25000 |
4 | 15000 | -10000 |
5 | 15000 | 5000 |
6 | 15000 | 20000 |
7 | 15000 | 35000 |
8 | 15000 | 50000 |
9 | 15000 | 65000 |
Payback | 4.67 |
WORKINGS