Vous êtes sur la page 1sur 3

Initial Investment $2,000,000.

00

Year Cash flow


1 $1,000,000
2 $1,000,000
3 $1,000,000

NPV
$486,851.99
Discounting Rate(%) 10

Year Cash Outflow (Rs) Cash Inflow (Rs) Net Cash Inflow
0 ₹ 2,000,000.00 ₹ 0.00 -₹ 2,000,000.00
1 ₹ 0.00 ₹ 1,000,000.00 ₹ 1,000,000.00
2 ₹ 0.00 ₹ 1,000,000.00 ₹ 1,000,000.00
3 ₹ 0.00 ₹ 1,000,000.00 ₹ 1,000,000.00
4 ₹ 0.00 ₹ 0.00 ₹ 0.00
5 ₹ 0.00 ₹ 0.00 ₹ 0.00

NPV
Net Cash Inflow (Discounted)
-₹ 2,000,000.00
₹ 909,090.91
₹ 826,446.28
₹ 751,314.80
₹ 0.00
₹ 0.00

₹ 486,851.99

Vous aimerez peut-être aussi