Scribd Logo
Upload

Welcome to Scribd!

  • NPV

    Uploaded by

    Mishaal Akram Shafi
    7 views2 pages
    npv

    Original Title

    npv

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    npv

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    7 views2 pages

    NPV

    Uploaded by

    Mishaal Akram Shafi
    npv

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 2

    Year 0 1 2 3 4 5

    Saving -9000000 3000000 3000000 3000000 3000000 3000000


    Dep 0 2999700 4000500 1332900 666900 0
    inflow -9000000 300 -1000500 1667100 2333100 3000000
    Tax 0 114 -380190 633498 886578 1140000
    inflow after tax -9000000 186 -620310 1033602 1446522 1860000
    add Dep 0 2999700 4000500 1332900 666900 0
    cash flow -9000000 2999886 3380190 2366502 2113422 1860000
    pv factor @ 15% 1 0.86956522 0.756144 0.657516 0.571753 0.497177
    PV -9000000 2608596.52 2555909 1556013 1208356 924748.7 -146376
    Dep exp
    1 33.33 2999700
    2 44.45 4000500
    3 14.81 1332900
    4 7.41 666900

    You might also like