Project Management

MGMT 627

Assignment No. 1
Student ID BS-130200845
Madiha Arif

Operating DF@14% Present NPV

Net
Years Inflow Outflow Investment Cash Value
flow
flows
Year – 1 - - - 985,750 985,750 0.877 864,693
Year – 2 500,000 29,850 470,150 - 470,150 0.769 361,765
Year – 3 520,000 30,820 489,180 - 489,180 0.675 330,183
Year – 4 530,000 31,821 498,179 - 498,179 0.592 294,962
Year – 5 435,000 32,856 402,144 450,000 852,144 0.519 442,577
Total 564,794