Académique Documents
Professionnel Documents
Culture Documents
Period Year Date CF: NPV XNPV IRR Xirr
Period Year Date CF: NPV XNPV IRR Xirr
Year
Date
CF
NPV
xNPV
0
1
1999
2000
12/31/1999 12/30/2000
(15,000)
6,300
Discount Rate
13.00%
13.00%
IRR
xIRR
9,902
9,954
32.07%
32.28%
2
2001
12/30/2001
5,500
3
2002
10/30/2002
1,600
4
2003
12/15/2003
9,400
5
2004
12/29/2004
6,600
6
2005
12/29/2005
5,100
7
2006
12/29/2006
4,000
8
2007
12/29/2007
1,100
DSCN1150
DSCN1151
DSCN1152
DSCN1153
DSCN1154
DSCN1155
DSCN1156
DSCN1157
DSCN1158
DSCN1159
DSCN1160
DSCN1161
DSCN1162
Period
Year
Date
CF
0
2012
1/31/2012
(42,000)
NPV
xNPV
Discount Rate
10.00%
10.00%
IRR
xIRR
17.97%
643.12%
1
2012
2/29/2012
12,000
10,263
(18,277)
2
2012
3/31/2012
12,000
3
2012
4/30/2012
12,000
4
2012
5/31/2012
12,000
5
2012
6/30/2012
12,000
6
2012
7/31/2012
12,000
Period
Year
Date
CF
2012
2012
2012
1/31/2012
2/29/2012
3/31/2012
(1,164,582)
1,456,193
NPV
xNPV
Discount Rate
10.00%
10.00%
2,021,183
2,498,565
IRR
xIRR
115.01%
1263681.59%
2,252,963
Period
Year
Date
CF
NPV
xNPV
IRR
xIRR
2012
2012
2012
1/31/2012
2/29/2012
3/31/2012
(13,821,060)
Discount Rate
10.00%
10.00%
38.71%
5544.58%
10,700,000
5,616,957
8,365,562
11,750,000