Cash

Flow
($)
-3352
1000
1000
1000
1000
1000

Time
(yr)
0
1
2
3
4
5

Discount
Factor
of 5%
1.000
0.952
0.907
0.864
0.823
0.784
NPV

Discount
PV
Factor
at 5%
of 10%
$
-3352
1.000
952
0.909
907
0.826
864
0.751
823
0.683
784
0.621
977
NPV

Discount
PV
at 10% Factor
of 15%
$
-3352
1.000
909
0.870
826
0.756
751
0.658
683
0.572
621
0.497
439
NPV

Discount
PV
at 15% Factor
of 20%
$
-3352
1.000
870
0.833
756
0.694
658
0.579
572
0.482
497
0.402
0
NPV

Discount Rate
5
10
15
20
25

"NPV Profile "

1200
1000
800
600

NPV $

400
200
NPV vs Discount Rate

0
-200
-400
-600

IRR= 15% at NPV =

-800
0

10

15
Discount Rate %

20

Discount
PV
Factor
at 20%
of 25%
$
-3352
1.000
833
0.800
694
0.640
579
0.512
482
0.410
402
0.328
-361
NPV

25

30

PV
at 25%
$
-3352
800
640
512
410
328
-663
NPV
977
439
0
-361
-663