Year Net Income Depreciation Cash Flow DCF @ DCF @ ROI

K(PHPesos) K(PHPesos) K(PHPesos) 10% 17% %

0 -10.00 -10
1 -50.00 1.00 -50.00 -45 -41.5 -500
2 250.00 1.00 100.00 90 83 2500
3 4.50 1.00 500.00 450 415 45
4 6.00 1.00 2,000.00 1800 1660 60

210.50 4.00 2,540.00 2,295.00 0.00 210.5

CCF PV NPV avg. ROI
IRR =
PBP = 3 yrs
8.3%

Wind Tunnel Project

TIC 10.00 K$
TDC 8.00 K$
Estimate
10.00 years
d Life
depreciat
0.50 1.00
ion