In: Finance
NPV = PV of Cash Inflows - PV of Cash outflows
| Year | CF | PVF @11% | Disc CF |
| 0 | $ -47,925.00 | 1.0000 | $ -47,925.00 |
| 1 | $ 12,000.00 | 0.9009 | $ 10,810.81 |
| 2 | $ 12,000.00 | 0.8116 | $ 9,739.47 |
| 3 | $ 12,000.00 | 0.7312 | $ 8,774.30 |
| 4 | $ 12,000.00 | 0.6587 | $ 7,904.77 |
| 5 | $ 12,000.00 | 0.5935 | $ 7,121.42 |
| 6 | $ 12,000.00 | 0.5346 | $ 6,415.69 |
| 7 | $ 12,000.00 | 0.4817 | $ 5,779.90 |
| 8 | $ 12,000.00 | 0.4339 | $ 5,207.12 |
| 9 | $ 12,000.00 | 0.3909 | $ 4,691.10 |
| 10 | $ 12,000.00 | 0.3522 | $ 4,226.21 |
| 11 | $ 12,000.00 | 0.3173 | $ 3,807.40 |
| 12 | $ 12,000.00 | 0.2858 | $ 3,430.09 |
| NPV | $ 29,983.27 | ||