Calculating The NPV
Calculating The NPV
Calculating The NPV
STEP 1
DRAW TABLE
SELECT THE CORRECT DISCOUNT RATE (As the question above states, you need to select the
discount rate column at 8%) and then INSERT the rate into the COLUMN as illustrated below.
INSERT the ESTIMATED CASH FLOW for each project as given.
Year DISCOUNT ESTIMATED DISCOUNTED ESTIMATED DISCOUNTED
FACTOR @8% CASH FLOW CASH FLOW CASH FLOW CASH FLOW
Discount Rate Project 1 Project 2
0 1 -R 250,000 ? -R 300,000 ?
1 0,9259 R 25,000 ? R 25,000 ?
2 0,8573 R 25,000 ? R 50,000 ?
3 0,7938 R 50,000 ? R 75,000 ?
4 0,735 R 50,000 ? R 50,000 ?
5 0,6806 R 100,000 ? R 50,000 ?
6 0,6302 R 100,000 ? R 75,000 ?
NPV ? ?
STEP 2
Multiply the Discount rate with the Estimated Cash Flow value for each project starting from
0 to 6 years. (DISCOUNT RATE x ESTIMATED CASH FLOW = DISCOUNTED CASH FLOW)
Year DISCOUNT ESTIMATED DISCOUNTED ESTIMATED DISCOUNTED
FACTOR @8% CASH FLOW CASH FLOW CASH FLOW CASH FLOW
Discount Rate Project 1 Project 2
0 1 -R 250,000 -R 250,000 -R 300,000 -R 300,000
1 0,9259 R 25,000 R 23,147.5 R 25,000 R 23,147.5
2 0,8573 R 25,000 R 21,432.5 R 50,000 R 42,865
3 0,7938 R 50,000 R 39,690 R 75,000 R 59,535
4 0,735 R 50,000 R 36,750 R 50,000 R 36,750
5 0,6806 R 100,000 R 68,060 R 50,000 R 34,030
6 0,6302 R 100,000 R 63,020 R 75,000 R 47,265
NPV ? ?
STEP 3
Add the values in the DISCOUNTED CASH FLOW column, which totals the NPV
Remember to take into account the positive and negative signs of each value!!
Year DISCOUNT ESTIMATED DISCOUNTED ESTIMATED DISCOUNTED
FACTOR @8% CASH FLOW CASH FLOW CASH FLOW CASH FLOW
Discount Rate Project 1 Project 2
0 1 -R 250,000 -R 250,000 -R 300,000 -R 300,000
1 0,9259 R 25,000 R 23,147.5 R 25,000 R 23,147.5
2 0,8573 R 25,000 R 21,432.5 R 50,000 R 42,865
3 0,7938 R 50,000 R 39,690 R 75,000 R 59,535
4 0,735 R 50,000 R 36,750 R 50,000 R 36,750
5 0,6806 R 100,000 R 68,060 R 50,000 R 34,030
6 0,6302 R 100,000 R 63,020 R 75,000 R 47,265
NPV R2,100 -R56,407.50