F1 4

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 1

0

1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20

-60000
-60000

NPV
-60000
-56074.8

NPV
-50000
-50000

NPV

-46729
-43671.9
100000
100000
100000
100000
100000
100000
100000
100000
100000
100000
100000
100000
100000
100000
100000
100000
100000
100000

total NPV

232824.1

50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000

50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000
50000

40814.89
38144.76
35649.31
33317.11
31137.49
29100.46
27196.69
25417.46
23754.64
22200.6
20748.22
19390.86
18122.3
16936.73
15828.72
14793.2
13825.42
12920.95
439299.8

You might also like