Scribd Logo
Upload

Welcome to Scribd!

  • Table of NPV

    Uploaded by

    mira masri
    3 views1 page
    This document shows a cash flow analysis over 5 years with an annual discount rate of 10%. It displays the cash flows, present values, and discount factors for each year. The net present value of the total cash flows is calculated to be $7,306,399.837.

    Original Description:

    Original Title

    Table of Npv

    Copyright

    © © All Rights Reserved

    Available Formats

    DOCX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This document shows a cash flow analysis over 5 years with an annual discount rate of 10%. It displays the cash flows, present values, and discount factors for each year. The net present value of the total cash flows is calculated to be $7,306,399.837.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    3 views1 page

    Table of NPV

    Uploaded by

    mira masri
    This document shows a cash flow analysis over 5 years with an annual discount rate of 10%. It displays the cash flows, present values, and discount factors for each year. The net present value of the total cash flows is calculated to be $7,306,399.837.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    Year CF PV Discount factor

    0 -2,000,000 (-2,000,000x1) = {1/ (1+10%) ^0)} = 1


    -2,000,000
    1 -500,000 (-500,000x {1/ (1+10%) ^1)} =
    0.9090909091) = - 0.9090909091
    454545.4546
    2 1,000,000 826446.281 {1/ (1+10%) ^2)} =
    0.826446281
    3 2,500,000 1878287.002 {1/ (1+10%) ^3)} =
    0.7513148009
    4 4,000,000 2732053.822 {1/ (1+10%) ^4)} =
    0.6830134554
    5 5,500,000 3415067.277 {1/ (1+10%) ^5)} =
    0.6209213231
    NPV = sum of PV=
    7306399.837

    You might also like