D n S

10%

r
Nm

Nm

NCFt

-1000

500

400

300

100

NCFt

Ly k NCFt
(1+r)t
NPVt
Ly k NPVt

-1000

-500

-100

200

300

1
1.1
-1000 454.5455
-1000 -545.4545

1.21
330.5785
-214.876

1.331
225.3944
10.51841

1.4641
68.30135
78.81975

Ly k NCFt
(1+r)t
NPVt
Ly k NPVt

NPV
IRR
PI
PBP
DPP

78.82
14.49%
1.08
2.33
2.95
r
0%
2%
4%
6%
8%
10%
12%
14%
16%

NPVS
300.00
249.74
202.77
158.79
117.55
78.82
42.39
8.08
-24.27

NPVL
400.00
317.63
242.00
172.44
108.35
49.18
-5.53
-56.20
-103.21

NPV 500.00
400.00
300.00
200.00
100.00
0.00
0%
-100.00
-200.00

2%

4%

6%

D n S
0

-1000

100

300

400

600

-1000

-900

-600

-200

400

1.21
1.331
247.9339 300.5259
-661.157 -360.6311

1.4641
409.8081
49.17697

1
1.1
-1000 90.90909
-1000 -909.0909

NPV
IRR
PI
PBP
DPP

49.18
11.79%
1.05
3.33
3.88

NPVS
NPVL
6%

8%

10% 12% 14% 16%

120015
48298
24750