You are on page 1of 1

Net Present Value

Discount rate 8%
Year Cashflow Manual Calculation
0 (10,000,000.00) -10000000.00
1 (500,000.00) -462962.96
2 700,000.00 600137.17
3 900,000.00 714449.02
4 1,000,000.00 735029.85
5 1,700,000.00 1156991.43
6 1,800,000.00 1134305.33
7 2,000,000.00 1166980.79
8 2,100,000.00 1134564.66
9 3,000,000.00 1500746.90
10 5,500,000.00 2547564.18

NPV $227,806.38 227806.38


IRR(Internal Rate o 8.3342%
NPV+initial Investment

You might also like