Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 1

Year

Initial Investment
1
2

Cash flow(earning)

(9,866,940)

Cumulative cash
flow
(4,067,000)
(13,933,940)
5,658,988

19,592,928
Payback period=2 years and 8 months (13,933,940 x 12)
19,592,928
Profit distribution;
25% of the profit
First year will be a loss
Second year 19,592,928 x 25% = 4,898,232
Third year 27,834,430 x 25% = 6,958,607

You might also like