0

0
0
1
0
1
0
1
0
0
 1 PV of 1
Cash Inflow PV
500 458.7
500 420.85
500 386.1
1265.65
Cash Outflow 1000
NPV 265.65

Alternative PV Of Ordinary Annuity (Consistent Cash Flow)

500 2.5312 1265.60 PV of cash Inflows
1000 Cash Outflows
265.60 NPV

2
Cash Inflow PV
350 315.32
350 284.07
350 255.92
350 230.56
1085.87
Cash Outflow 1000
NPV 85.8699999999999

Alternative PV Of Ordinary Annuity (Consistent Cash Flow)

350 3.1024 1085.84 PV of cash Inflows
1000 Cash Outflows
85.84 NPV

3 PV Of Ordinary Annuity (Consistent Cash Flow)

300 3.7667 1130.01 PV of cash Inflows
1000 Cash Outflows
130.01 NPV

4 Cash Outflow
1150 500 650 1
650 500 150 2
0.3 2.3
(Constant Cash Flow)
Outlow/Inflow
1150 500 2.3

5 (Constant Cash Flow)

Outlow/Inflow
350 200 1.75
 6 Cash Outflow
500 150 350 1
350 200 150 2
0.5 2.5

7 Cash Outflow
750 300 450 1
450 325 125 2
0.36 2.36

8 Cash Inflow PV
450 409.09
460 380.17
470 353.11
1142.37
Cash Outflow 1050
NPV 92.3699999999999

9 Cash Inflow PV
450 409.1
450 371.9
450 338.09
1119.09
Cash Outflow 1000
NPV 119.09

FUTURE VALUE 450+(450*1.1)^1+(450*1.1)^2 1489.5

1000 = 1489.5/(1+IRR)^3
14.20%

10 FUTURE VALUE 350+(350*1.11)^1+(350*1.11)^2 1169.74

800= 1169.74/(1+IRR)^3
13.50%