Pay Back Period
| Particulars | 0ther Year | 1st Year | 2nd Year | 3rd Year | 4th Year | 5th Year | 6th Year | 7th Year |
| Cash flows After Tax | -7.65 | 5.89 | 6.05 | 6.26 | 6.63 | 6.65 | 6.57 | 6.46 |
| PV factor @ K=.13 | 1.00 | 0.89 | 0.78 | 0.69 | 0.61 | 0.54 | 0.48 | 0.43 |
| Present Value @ K=.13 | -7.65 | 5.22 | 4.74 | 4.34 | 4.07 | 3.60 | 3.15 | 2.75 |
| Cumulative Cash | -2.43 | 2.30 | 6.64 | 10.71 | 14.31 | 17.47 | 20.22 |
| Payback Period | 1 | In between 1 and 2 year |
