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 |