A B C D E F G

1
2 XNPV Function Code Date Cash Flow Time discount factor
3 42102.00 4/8/2015 -900 1
4 42231.00 8/15/2015 300 0.3534247 0.9668760539
5 42384.00 1/15/2016 400 0.7726027 0.9290089501
6 42546.00 6/25/2016 200 1.2164384 0.8905295809
7 42554.00 7/3/2016 100 1.2383562 0.8886712151
8 Rate
9 0.1
10 XNPV Direct
11 28.639434 28.6394339
 A B C D E
1
2 XNPV Function Code Date Cash Flow
3 41463.00 7/8/2013 0
4 42102.00 4/8/2015 -900
5 42231.00 8/15/2015 300
6 42384.00 1/15/2016 400
7 42546.00 6/25/2016 200
8 42554.00 7/3/2016 100
9 42188.00 7/3/2015 100
10 Rate
11 0.1
12 XNPV
13 106.99072