You are on page 1of 3

Year FV PVIF PV Year FV

1 12 0.877193 10.52632 1 8
2 13.2 0.769468 10.15697 2 8.96
3 14.52 0.674972 9.800586 3 10.0352
4 15.972 0.59208 9.456706 4 11.23942
5 17.5692 0.519369 9.124892 5 12.58815
6 19.32612 0.455587 8.80472 6 14.09873
180.9628 0.455587 82.4442 Terminal Value of the 6th ye 111.7053
180.9628 140.3144
16%
PVIF PV
0.862069 6.896552
0.743163 6.65874
0.640658 6.429128
0.552291 6.207434
0.476113 5.993384
0.410442 5.786716
0.410442 45.8486
132.0154 83.82055
15% 18%
Year FV PVIF PV
1 20 0.847457627 16.94915
2 23 0.71818443 16.51824
3 26.45 0.608630873 16.09829
4 30.4175 0.515788875 15.68901
5 34.980125 0.437109216 15.29014
6 36.72913125 0.370431539 13.60563
5 282.5317788 0.437109216 123.4972
204.0421

You might also like