Scribd
Upload
13 views4 pages

NPV Example

Uploaded by

mohammad.chreif1992
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
13 views4 pages

NPV Example

Uploaded by

mohammad.chreif1992
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 4

Discount Inflation

Factor Net Present Rate


Year Inflow Outflow Net Flow Value
D=B+C 1/(1+k+p)^t F=Dx(Disc Fact)
0 $0 $125,000 -$125,000.00 1 -$125,000.00 0.02
1 $0 $100,000 -$100,000.00 0.8928571428571 -$89,285.71 0.02
2 $0 $90,000 -$90,000.00 0.797193877551 -$71,747.45 0.02
3 $50,000 $0 $50,000.00 0.7117802478134 $35,589.01 0.02
4 $112,000 $15,000 $97,000.00 0.6355180784048 $61,645.25 0.02
5 $105,000 $0 $105,000.00 0.5674268557186 $59,579.82 0.02
6 $82,000 $15,000 $67,000.00 0.5066311211773 $33,944.29 0.02
7 $90,000 $0 $90,000.00 0.4523492153369 $40,711.43 0.02
8 $75,000 $15,000 $60,000.00 0.4038832279794 $24,232.99 0.02
9 $57,500 $0 $57,500.00 0.3606100249816 $20,735.08 0.02
10 $50,000 $0 $50,000.00 0.3219732365907 $16,098.66 0.02
11 $50,000 $0 $50,000.00 0.2874761040988 $14,373.81 0.02

Total NPV
$20,877.17
Discout Rate
0.1
Discount Inflation
Factor Net Present Rate
Year Inflow Outflow Net Flow Value
D=B+C 1/(1+k+p)^t F=Dx(Disc Fact)
0 $0.00 $125,000 -$125,000.00 1 -$125,000.00
1 $0.00 $100,000 -$100,000.00 #NAME? #NAME? #NAME?
2 $0.00 $90,000 -$90,000.00 #NAME? #NAME? #NAME?
3 #NAME? $0 #NAME? #NAME? #NAME? #NAME?
4 #NAME? $15,000 #NAME? #NAME? #NAME? #NAME?
5 #NAME? $0 #NAME? #NAME? #NAME? #NAME?
6 #NAME? $15,000 #NAME? #NAME? #NAME? #NAME?
7 #NAME? $0 #NAME? #NAME? #NAME? #NAME?
8 #NAME? $15,000 #NAME? #NAME? #NAME? #NAME?
9 #NAME? $0 #NAME? #NAME? #NAME? #NAME?
10 #NAME? $0 #NAME? #NAME? #NAME? #NAME?
11 #NAME? $0 #NAME? #NAME? #NAME? #NAME?

Total NPV
#NAME?
Discout Rate
0.1

Minimum Most Likely Maximum


Year Inflow Inflow Inflow
3 $40,000 $50,000 $60,000
4 $70,000 $120,000 $146,000
5 $65,000 $115,000 $135,000
6 $15,000 $105,000 $126,000
7 $45,000 $97,000 $128,000
8 $20,000 $90,000 $115,000
9 $15,000 ---- $100,000
10 $20,000 ---- $80,000
11 $30,000 ---- $70,000

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy