Rate 14%

Year Gost Benefit NCF Present Valve

0 -500.00 0.00 -500.00 -500.00
1 0.00 50.00 50.00 43.86
2 0.00 50.00 50.00 38.47
3 0.00 50.00 50.00 33.75
4 0.00 75.00 75.00 44.41
5 0.00 75.00 75.00 38.95
6 0.00 75.00 75.00 34.17
7 0.00 100.00 100.00 39.96
8 0.00 100.00 100.00 35.06
9 0.00 200.00 200.00 61.50
10 0.00 200.00 200.00 53.95
NPV -75.92
0.14