You are on page 1of 2

r 0.

2
NPV Time 0 1 2 Total cf
277.7778 Inv 1 CF -10000 24000 -14000 0
-27.77778 Inv 2 CF -6000 8000 -1000 1000
PV Inv 1 -10000 20000 -9722.222
PV Inv 2 -6000 6666.667 -694.4444

PV beginning of Year
Inv 1 $277.78 $277.78
Inv 2 ($27.78) ($27.78)
PV End of Year
Inv 1 $231.48 $231.48
Inv 2 ($23.15)
PV Middle of year
Inv 1 $253.58
Inv 2 ($25.36)
r 0.02
NPV Time 0 1 2 Total cf
73.04883 Inv 1 CF -10000 24000 -14000 0
881.9685 Inv 2 CF -6000 8000 -1000 1000
PV Inv 1 -10000 23529.41 -13456.36
PV Inv 2 -6000 7843.137 -961.1688

You might also like