You are on page 1of 3

PRESENT VALUE PRACTICE

1 2 (1) X (2)
YEAR CF PVIF (21.00%) PV PVIF (21.86%) PV PVIF (0.00%) PV
1 80000 0.826 66080 0.821 65680 1 80000
2 80000 0.683 54640 0.673 53840
3 80000 0.564 45120 0.553 44240
4 80000 0.467 37360 0.453 36240
5 0
6 0
7 0
8 0
9 0
10 0
PV OF CF 203200 200000
SUM OF PV 2.54
INITIAL INVESTMENT 200000
NET PRESENT VALUE 3200 0

INTERPOLATION FORMULA
IRR
A+ C/C-D*B-A A LOWER RATE
B HIGHER RATE
C NPV AT LOWER RATE
D NPV AT HIGHER RATE
21.00% 21.86% 0.00%
20%

You might also like